Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
30.50 ^THB	+0.83%		-2.40%	+83.73%

21/08	Amata to Exit Entire 51% Stake in AMATA KWEG Education	MT
13/08	Amata Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	35,075	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	83.73%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	51,961	51,263	52,898
Change	-	0.4%	21.58%	0.41%	-20.58%	46.56%	-1.34%	3.19%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.41x	8.9x	8.49x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.33x	1.21x	1.12x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.3x	-1.61x	1.72x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	2.23x	2.12x	2.05x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.3x	3.11x	3.09x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	9.02x	8.77x	8.91x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	10.1x	9.61x	9.43x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	23.2x	19.2x	19.2x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	4.32%	5.21%	5.21%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.334	1.3	1.333
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.38%	4.26%	4.37%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.626	3.426	3.594
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	36.8%	37.9%	37.1%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,761	16,509	17,117
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,763	5,845	5,936
EBIT ¹	1,496	2,123	2,452	3,522	4,608	5,127	5,336	5,612
Net income ¹	1,402	2,341	1,885	2,483	3,149	4,090	3,917	4,104
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	16,886	16,188	17,823
Reference price ²	21.00	21.30	26.75	28.75	16.60	30.50	30.50	30.50
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	28/2/22	28/2/23	28/2/24	27/2/25	2/3/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMATA CORPORATION	8.41x	3.3x	9.02x	4.38%	1.07B
CTP N.V.	5.91x	16.93x	21.12x	5.1%	8.21B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.59x	12.55x	15.69x	2.29%	3.22B
WHA CORPORATION	14.53x	7.57x	18.42x	4.24%	2.23B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.12x	-	-	-	1.69B
SWEDISH LOGISTIC PROPERTY AB	14.46x	16.12x	18.72x	1.11%	1.07B
MLP GROUP S.A.	8.91x	12.18x	24.81x	-.--%	767M
PROPERTY FOR INDUSTRY LIMITED	12.72x	16.24x	18.19x	4.06%	702M
STENDÖRREN FASTIGHETER	12.16x	12.99x	17.77x	-.--%	611M
Average	11.09x	12.24x	17.97x	2.65%	2.17B
Weighted average by Cap.	9.44x	13.74x	18.86x	3.77%