Company Valuation: Samart Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 4,449 6,744 5,508 5,548 -
Change - 51.58% -18.32% 0.72% -
Enterprise Value (EV) 4,449 6,744 5,508 5,548 5,548
Change - 51.58% -18.32% 0.72% 0%
P/E Ratio -11.3x 51.5x - 7.6x 6.69x
PBR - - - - -
PEG - -0x - - 0.5x
Capitalization / Revenue - 0.66x 0.5x 0.46x 0.44x
EV / Revenue - 0x 0x 0.46x 0.44x
EV / EBITDA - - - 2.14x 1.98x
EV / EBIT - 0x 0x 4.26x 3.78x
EV / FCF - - - 19.8x 4.78x
FCF Yield - - - 5.05% 20.9%
Dividend per Share 2 - - - 0.22 0.25
Rate of return - - - 3.96% 4.5%
EPS 2 -0.39 0.13 - 0.73 0.83
Distribution rate - - - 30.1% 30.1%
Net sales 1 - 10,157 10,957 11,979 12,571
EBITDA 1 - - - 2,588 2,805
EBIT 1 - 804.7 1,234 1,302 1,468
Net income 1 -389.9 132.9 479.3 730 833
Net Debt - - - - -
Reference price 2 4.420 6.700 5.500 5.550 5.550
Nbr of stocks (in thousands) 1,006,504 1,006,504 1,001,504 999,610 -
Announcement Date 22/2/24 20/2/25 26/2/26 - -
1THB in Million2THB
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 165M
26.78x4.28x14.95x2.46% 258B
12.45x1.32x6.96x3.88% 103B
-84.2x13.27x76.98x-.--% 83.32B
13.71x2.5x9.22x6.08% 80.7B
19.35x5.07x12.53x2.94% 57.88B
14.47x2.12x8.89x5.35% 47.11B
13.35x1.53x10.5x1.21% 36.4B
21.44x1.45x10.35x0.81% 33.06B
15.12x1.91x9.01x5.72% 31.37B
Average 5.83x 3.72x 17.71x 3.16% 73.12B
Weighted average by Cap. 7.88x 4.25x 19.00x 3.01%

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

  1. Stock Market
  2. Stocks
  3. SAMART Stock
  4. Valuation Samart Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!