|
End-of-day quote
Thailand S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 14.00 THB | -1.41% |
|
+1.45% | +143.48% |
| 21/09 | Forth Corporation Public Company Limited(SET:FORTH) added to S&P Global BMI Index | CI |
| 17/08 | Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited | CI |
Company Valuation: Forth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,830 | 30,166 | 21,514 | 9,915 | 5,378 | 13,095 | - |
| Change | - | 52.12% | -28.68% | -53.91% | -45.75% | 143.48% | - |
| Enterprise Value (EV) 1 | 22,409 | 30,166 | 21,514 | 9,915 | 5,378 | 16,653 | 16,569 |
| Change | - | 34.61% | -28.68% | -53.91% | -45.75% | 209.63% | -0.5% |
| P/E | 27.5x | 38.9x | 37.7x | 44.2x | 6.53x | 13.9x | 11.9x |
| PBR | 12x | - | - | - | - | 3.68x | 3.04x |
| PEG | - | 4.99x | -1.4x | -0.7x | 0x | 0.9x | 0.7x |
| Capitalization / Revenue | 2.33x | 3.2x | 2.27x | 1.13x | 0.47x | 1.08x | 1.03x |
| EV / Revenue | 2.63x | 3.2x | 2.27x | 1.13x | 0.47x | 1.37x | 1.3x |
| EV / EBITDA | 16.8x | 19.4x | 14.4x | 8.54x | 2.63x | 6.47x | 5.87x |
| EV / EBIT | 27.2x | 29.6x | 25.6x | 23.5x | 3.97x | 9.29x | 8.26x |
| EV / FCF | - | -41.3x | 36.3x | -70.7x | 5.31x | 38.5x | 44.9x |
| FCF Yield | - | -2.42% | 2.75% | -1.42% | 18.8% | 2.6% | 2.23% |
| Dividend per Share 2 | 0.45 | 0.52 | 0.47 | - | 0.21 | 0.3 | 0.35 |
| Rate of return | 2.12% | 1.61% | 2.04% | - | 3.65% | 2.14% | 2.5% |
| EPS 2 | 0.77 | 0.83 | 0.61 | 0.24 | 0.88 | 1.01 | 1.18 |
| Distribution rate | 58.4% | 62.7% | 77% | - | 23.9% | 29.7% | 29.7% |
| Net sales 1 | 8,513 | 9,431 | 9,492 | 8,767 | 11,350 | 12,134 | 12,761 |
| EBITDA 1 | 1,337 | 1,553 | 1,493 | 1,162 | 2,044 | 2,572 | 2,822 |
| EBIT 1 | 825.1 | 1,019 | 840.8 | 422.6 | 1,354 | 1,792 | 2,007 |
| Net income 1 | 722.8 | 774.9 | 572.6 | 221.3 | 823.7 | 949 | 1,107 |
| Net Debt 1 | 2,579 | - | - | - | - | 3,558 | 3,474 |
| Reference price 2 | 21.20 | 32.25 | 23.00 | 10.60 | 5.75 | 14.00 | 14.00 |
| Nbr of stocks (in thousands) | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | 935,375 | - |
| Announcement Date | 28/2/22 | 27/2/23 | 28/2/24 | 2/3/25 | 2/3/26 | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.86x | 1.37x | 6.47x | 2.14% | 388M | |
| 31.61x | 5.92x | 17.63x | 0.63% | 200B | |
| 33.89x | 12.07x | 22x | 0.81% | 121B | |
| 48.31x | 6.1x | 20.62x | 0.88% | 113B | |
| 13.5x | 0.31x | 6.8x | 3.73% | 109B | |
| 32.63x | 5.34x | 17.54x | 1.05% | 77.1B | |
| 58.14x | 6.79x | 29.66x | 0.2% | 71.61B | |
| 20.34x | 3.4x | 13x | 1.32% | 63.61B | |
| 17.85x | 1.05x | 11.86x | 0.7% | 60.07B | |
| 16.72x | 5.91x | 12.01x | 0.76% | 53.7B | |
| Average | 28.69x | 4.83x | 15.76x | 1.22% | 86.92B | |
| Weighted average by Cap. | 31.41x | 5.60x | 17.17x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FORTH Stock
- Valuation Forth Corporation
Select your edition
All financial news and data tailored to specific country editions
