Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
1.510 ^THB	-0.66%		+1.34%	+9.42%

10/08	Interlink Telecom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
28/05	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,046	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	9.42%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,046	3,046	3,046
Change	-	-30.91%	-58.19%	-8.8%	1.72%	9.42%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	30.2x	25.2x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.6x	0.6x	0.59x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.37x	1.16x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.37x	1.16x	1.14x
EV / EBITDA	0x	0x	0x	0x	0x	4.73x	3.86x	3.74x
EV / EBIT	0x	0x	0x	0x	-0x	11x	9.31x	8.21x
EV / FCF	-	0x	-0x	0x	-0x	-56.2x	7.18x	7.57x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.78%	13.9%	13.2%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.32%	1.32%	1.32%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.510	1.510	1.510
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
Announcement Date	22/2/22	24/2/23	27/2/24	26/2/25	25/2/26	-	-	-

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.($)
INTERLINK TELECOM	-	-	-	1.32%	92.08M
CHINA MOBILE LIMITED	11.3x	1.32x	4.18x	6.99%	224B
VERIZON COMMUNICATIONS, INC.	11.03x	2.59x	6.85x	5.64%	208B
DEUTSCHE TELEKOM AG	13.87x	2.22x	5.7x	3.95%	159B
NTT, INC.	13.33x	1.82x	7.83x	3.17%	85.82B
CHINA TELECOM CORPORATION LIMITED	12.76x	0.91x	3.43x	6.06%	81.31B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.76x	1.79x	4.54x	2.78%	69.77B
SAUDI TELECOM COMPANY	15.7x	2.74x	8.57x	4.94%	59.39B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.32x	5.47x	19.97x	4.42%	57.92B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.76x	2.78x	6.22x	4.4%	51B
Average	14.43x	2.41x	7.48x	4.37%	99.58B
Weighted average by Cap.	13.23x	2.17x	6.54x	5.12%