|
End-of-day quote
Thailand S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 66.00 THB | +12.82% |
|
+15.28% | +262.64% |
| 04/09 | Kasikorn Securities Downgrades KCE Electronics to Neutral from Outperform, Price Target is THB60 | MT |
| 26/08 | Fitch Affirms KCE Electronics National Long-Term Rating with Stable Outlook | MT |
Company Valuation: KCE Electronics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 103,980 | 54,961 | 65,015 | 28,961 | 21,514 | 78,018 | - | - |
| Change | - | -47.14% | 18.29% | -55.45% | -25.71% | 262.64% | - | - |
| Enterprise Value (EV) 1 | 105,683 | 57,642 | 65,475 | 28,511 | 20,981 | 77,696 | 77,451 | 77,829 |
| Change | - | -45.46% | 13.59% | -56.45% | -26.41% | 270.31% | -0.31% | 0.49% |
| P/E | 42.9x | 23.7x | 37.9x | 17.6x | 26x | 56.8x | 39x | 36.8x |
| PBR | 7.75x | 4.1x | 4.75x | 2.11x | 1.64x | 5.9x | 5.66x | 5.43x |
| PEG | - | -5.4x | -1.5x | -4.25x | -0.5x | 0.9x | 0.9x | 6.08x |
| Capitalization / Revenue | 6.96x | 2.98x | 3.98x | 1.95x | 1.65x | 5.3x | 4.65x | 4.45x |
| EV / Revenue | 7.07x | 3.12x | 4.01x | 1.92x | 1.6x | 5.28x | 4.62x | 4.43x |
| EV / EBITDA | 28.3x | 17.3x | 24x | 11.3x | 11.5x | 28.6x | 22.2x | 21.6x |
| EV / EBIT | 39x | 26x | 40.2x | 19.6x | 28.9x | 50.6x | 35.2x | 33.8x |
| EV / FCF | 10,304x | 56.8x | 17.4x | 11.4x | 13.2x | 46x | 46.6x | 28.1x |
| FCF Yield | 0.01% | 1.76% | 5.76% | 8.8% | 7.56% | 2.17% | 2.15% | 3.56% |
| Dividend per Share 2 | 1 | 1.6 | 1.2 | 1.3 | 1.2 | 1.18 | 1.395 | 1.421 |
| Rate of return | 1.14% | 3.44% | 2.18% | 5.31% | 6.59% | 1.79% | 2.11% | 2.15% |
| EPS 2 | 2.05 | 1.96 | 1.45 | 1.39 | 0.7 | 1.162 | 1.691 | 1.793 |
| Distribution rate | 48.8% | 81.6% | 82.8% | 93.5% | 171% | 102% | 82.5% | 79.2% |
| Net sales 1 | 14,938 | 18,456 | 16,344 | 14,833 | 13,075 | 14,723 | 16,764 | 17,549 |
| EBITDA 1 | 3,733 | 3,328 | 2,724 | 2,522 | 1,824 | 2,718 | 3,488 | 3,610 |
| EBIT 1 | 2,709 | 2,214 | 1,629 | 1,455 | 725 | 1,534 | 2,203 | 2,300 |
| Net income 1 | 2,426 | 2,317 | 1,720 | 1,648 | 832.7 | 1,381 | 2,001 | 2,119 |
| Net Debt 1 | 1,703 | 2,680 | 460.4 | -449.9 | -533 | -322 | -566.5 | -188.5 |
| Reference price 2 | 88.00 | 46.50 | 55.00 | 24.50 | 18.20 | 66.00 | 66.00 | 66.00 |
| Nbr of stocks (in thousands) | 1,181,590 | 1,181,966 | 1,182,089 | 1,182,089 | 1,182,089 | 1,182,089 | - | - |
| Announcement Date | 8/2/22 | 7/2/23 | 13/2/24 | 24/2/25 | 10/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.35x | 4.67x | 25.32x | 2.02% | 2.09B | |
| 21.96x | 12.44x | 18.83x | 0.35% | 5,273B | |
| 22.82x | 11.2x | 15.18x | 1.11% | 2,007B | |
| 39.14x | 16.49x | 24.22x | 0.72% | 1,722B | |
| 13.45x | 8.18x | 9.88x | 0.05% | 1,104B | |
| 5.3x | 3.38x | 4.09x | 0.28% | 1,004B | |
| 88.1x | 15.93x | 60.48x | -.--% | 822B | |
| -43.46x | 8.72x | 24.29x | -.--% | 527B | |
| 203.3x | 44.07x | 89.86x | -.--% | 271B | |
| Average | 44.55x | 13.90x | 30.24x | 0.5% | 1,415B | |
| Weighted average by Cap. | 27.80x | 12.45x | 21.48x | 0.44% |
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
- KCE Stock
- Valuation KCE Electronics
Select your edition
All financial news and data tailored to specific country editions
