Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 09/11/2026			5-day change	1st Jan Change
8.400 ^THB	-1.75%		-6.15%	-2.89%

05/11	Gulf Space Technology Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
28/09	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	9,207	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	-2.89%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	9,934	13,193	9,207
Change	-	-9.24%	6.89%	3.9%	-26.44%	0.56%	32.81%	-30.21%
P/E	86.9x	360x	41.3x	-635x	216x	76.4x	96.9x	35.7x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	0.92x	0.91x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-4.6x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	4.46x	3.19x	3.24x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	4.81x	4.57x	3.24x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	14.8x	12.7x	7.88x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-37.5x	170x	25.8x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-30.1x	-4.05x	13.3x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-3.32%	-24.7%	7.52%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.6%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.11	0.0867	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	57.7%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,066	2,889	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	671.7	1,037	1,168
EBIT ¹	69.19	486.3	249	-21.09	130	-265	77.5	357
Net income ¹	143.6	42.21	353.6	-22.84	40	122	95.67	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	727	3,986	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	8.400	8.400	8.400
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	4/2/22	10/2/23	8/2/24	7/2/25	10/2/26	-	-	-

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.($)
THAICOM	77.73x	4.89x	15.04x	-.--%	279M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	577.43x	37.01x	73.8x	-	1,824B
T-MOBILE US, INC.	14.49x	2.66x	6.75x	2.59%	172B
AT&T INC.	10.8x	2.26x	6.08x	5.13%	146B
BHARTI AIRTEL LIMITED	32.87x	5.85x	10.25x	1.59%	138B
SOFTBANK GROUP CORP.	26.84x	4.82x	19.98x	0.31%	128B
COMCAST CORPORATION	8.29x	1.4x	5.05x	5.44%	86.61B
SOFTBANK CORP.	18.57x	2.14x	8.13x	3.75%	71.29B
KDDI CORPORATION	14.13x	2.26x	7.33x	2.97%	66.12B
VODAFONE GROUP PLC	13.56x	1.4x	4.76x	3.48%	35.85B
Average	79.47x	6.47x	15.72x	2.81%	266.69B
Weighted average by Cap.	400.64x	26.32x	53.34x	2.98%