Valuation Samart Aviation Solutions Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
10.80 ^THB	+0.93%		+1.89%	-7.69%

07/08	Samart Aviation Solutions Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI
07/08	Samart Aviation Solutions Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,304	12,288	7,470	6,895	-	-
Change	-	19.25%	-39.21%	-7.69%	-	-
Enterprise Value (EV)	10,304	11,700	7,470	6,895	6,895	6,895
Change	-	13.55%	-36.16%	-7.69%	0%	0%
P/E	35x	26.3x	13.8x	12.4x	11x	10.1x
PBR	8.08x	8.06x	5.43x	4.42x	4.24x	3.64x
PEG	1.1x	0.4x	0.8x	5.27x	0.9x	1.13x
Capitalization / Revenue	6.27x	7x	3.61x	3.51x	3.2x	2.96x
EV / Revenue	0x	0x	0x	3.51x	3.2x	2.96x
EV / EBITDA	0x	0x	0x	8.48x	7.57x	6.81x
EV / EBIT	0x	0x	0x	9.07x	8.16x	7.37x
EV / FCF	0x	0x	0x	12.8x	11.1x	9.34x
FCF Yield	2.94%	4.2%	8.79%	7.84%	8.99%	10.7%
Dividend per Share ²	0.75	1.1	0.9	0.8325	0.8925	0.885
Rate of return	4.66%	5.73%	7.69%	7.71%	8.26%	8.19%
EPS ²	0.46	0.73	0.85	0.87	0.9825	1.07
Distribution rate	163%	151%	106%	95.7%	90.8%	82.7%
Net sales ¹	1,644	1,756	2,071	1,966	2,156	2,332
EBITDA ¹	579.1	710	826.2	813	910.8	1,013
EBIT ¹	514.8	642.5	753.3	760.3	845	936
Net income ¹	271.6	464.3	545.8	556.2	628.5	686
Net Debt	-	-588	-	-	-	-
Reference price ²	16.10	19.20	11.70	10.80	10.80	10.80
Nbr of stocks (in thousands)	640,000	640,000	638,425	638,425	-	-
Announcement Date	21/2/24	19/2/25	27/2/26	-	-	-

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.($)
AENA S.M.E., S.A.	16.47x	6.4x	10.83x	4.72%	43.19B
AIRPORTS OF THAILAND	42.23x	12.3x	21.73x	1.43%	24.81B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	21.9x	1.21x	9.11x	2.12%	14.84B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	17.88x	5.87x	11.22x	5.3%	12.04B
AÉROPORTS DE PARIS	17.77x	2.83x	8.41x	3.69%	11.91B
GMR AIRPORTS LIMITED	143.46x	8.09x	20.1x	-.--%	10.09B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.26x	2.91x	6.68x	2.29%	8.68B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	44.46x	16.25x	22.92x	1.66%	7.89B
FLUGHAFEN ZÜRICH AG	18.66x	5.38x	9.74x	4.04%	7.2B
Average	38.34x	6.80x	13.42x	2.81%	15.63B
Weighted average by Cap.	32.96x	6.95x	13.43x	3.13%