Valuation Seafco

Stocks

End-of-day quote Thailand S.E. 27/10/2026			5-day change	1st Jan Change
2.780 ^THB	-1.42%		0.00%	+33.65%

03/10	Seafco Public Company Limited Receives New Projects With Asia Mission Education Network Company Limited, CKST-OR JOINT VENTURE And CHIANGRAILAND ASSOCIATES CO., LTD. With Total Construction Value Of THB 204,000,000	CI
30/09	Seafco Bags Three New Orders Worth THB204 Million in September	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,197	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	33.65%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,197	2,197	2,197
Change	-	-23.25%	-34.6%	-16.22%	2.04%	33.65%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	8.69x	10.7x	10.3x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.27x	1.18x	1.11x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.68x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.25x	1.21x	1.18x
EV / Revenue	0x	0x	0x	0x	0x	1.25x	1.21x	1.18x
EV / EBITDA	0x	-0x	0x	0x	0x	4.45x	4.99x	4.83x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.58x	7.96x	7.63x
EV / FCF	0x	0x	0x	0x	0x	10.8x	17.3x	15.8x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	9.23%	5.78%	6.31%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.68%	3.6%	3.96%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	2.780	2.780	2.780
Nbr of stocks (in thousands)	813,679	813,679	813,679	805,622	790,438	790,438	-	-
Announcement Date	28/2/22	27/2/23	22/2/24	21/2/25	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.($)
SEAFCO	8.81x	-	-	4.61%	65.98M
QUANTA SERVICES, INC.	48.67x	2.26x	21.57x	0.08%	84.78B
VINCI	11.98x	1.03x	5.66x	4.9%	66.87B
LARSEN & TOUBRO LIMITED	24.75x	1.93x	18.96x	1.18%	53.17B
COMFORT SYSTEMS USA, INC.	24.48x	2.99x	16.58x	0.27%	43.46B
FERROVIAL N.V.	47.1x	3.79x	23.91x	2.06%	36.32B
HOCHTIEF AG	25.62x	0.64x	10.51x	2.43%	31.22B
EMCOR GROUP, INC.	19.95x	1.39x	12.84x	0.23%	29.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.36B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.43x	0.4x	6.37x	2.86%	26.81B
Average	23.81x	1.64x	13.68x	2.39%	40.04B
Weighted average by Cap.	27.79x	1.78x	14.66x	1.98%