Valuation Oracle Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
4.700 ^THB	+1.73%		-5.62%	-

10:56pm	US Equity Futures Rise Pre-Bell as Traders Assess Micron's Fiscal Q4 Results	MT
09:50pm	Paramount Skydance-WBD mega-merger: Bond investors' high-stakes bet

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	416,225	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-35.9%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	533,272	563,576	563,037
Change	-	49%	8.73%	36.97%	36.93%	-28.61%	5.68%	-0.1%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	20.7x	15x	10.2x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.71x	3.29x	2.59x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.5x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.6x	3.17x	2.28x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.89x	4.29x	3.08x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	10.3x	7.55x	5.24x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14.7x	11.4x	8.1x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-14.2x	-17.3x	77.2x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-7.05%	-5.79%	1.3%
Dividend per Share ²	1.28	1.36	1.6	2	2	1.995	2.074	2.179
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.45%	1.51%	1.59%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.643	9.144	13.43
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30%	22.7%	16.2%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,475	131,448	182,935
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	51,664	74,642	107,543
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,318	49,560	69,553
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,403	28,821	43,691
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	117,047	147,351	146,812
Reference price ²	71.92	105.94	117.19	165.53	225.78	137.30	137.30	137.30
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,031,501	-	-
Announcement Date	13/6/22	12/6/23	11/6/24	11/6/25	10/6/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	26.04x	9.62x	15.73x	0.77%	3,809B
PALANTIR TECHNOLOGIES INC.	122.44x	53.43x	86.72x	-.--%	449B
ORACLE CORPORATION	20.67x	5.89x	10.32x	1.45%	416B
PALO ALTO NETWORKS, INC.	252.08x	22.5x	65.87x	-.--%	325B
CROWDSTRIKE HOLDINGS, INC.	2647.5x	44.38x	142.94x	-.--%	272B
SAP SE	26.28x	5.27x	16.62x	1.44%	243B
SERVICENOW, INC.	86.75x	8.42x	22.54x	-.--%	139B
FORTINET, INC.	57.81x	15.57x	41.01x	-.--%	131B
APPLOVIN CORPORATION	18.54x	11.83x	14.1x	-.--%	97.19B
Average	362.01x	19.66x	46.21x	0.41%	653.47B
Weighted average by Cap.	168.63x	14.98x	30.15x	0.66%