Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
10.20 ^THB	-4.67%		-8.11%	+17.92%

07/08	Thaicom Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
17/07	Yuanta Securities Downgrades Thaicom to Hold from Buy; Price Target is THB13	MT

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	11,180	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	17.92%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	11,876	15,040	11,180
Change	-	-9.24%	6.89%	3.9%	-26.44%	20.22%	26.64%	-25.66%
P/E	86.9x	360x	41.3x	-635x	216x	52.3x	87.4x	43.4x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.12x	1.1x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.2x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	5.37x	3.83x	3.93x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.7x	5.15x	3.93x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	15.5x	13.2x	6.84x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-52.8x	106x	19x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-7.06x	-5.59x	16.2x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-14.2%	-17.9%	6.19%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.49%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.195	0.1167	0.235
Distribution rate	-	1,250%	40.6%	-	-	-	42.9%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,083	2,922	2,846
EBITDA ¹	1,189	1,107	899	579.9	809.4	764	1,142	1,636
EBIT ¹	69.19	486.3	249	-21.09	130	-225	142	589
Net income ¹	143.6	42.21	353.6	-22.84	40	72.33	128.7	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	696	3,860	-
Reference price ²	11.30	14.40	13.20	12.70	8.65	10.20	10.20	10.20
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	54.87x	5.96x	16.26x	-.--%	353M
COMCAST CORPORATION	8.74x	1.44x	5.24x	5.03%	93.33B
ECHOSTAR CORPORATION	2.4x	2.42x	16.35x	-.--%	24.99B
AST SPACEMOBILE, INC.	-24.46x	111.39x	-48.53x	-.--%	16.73B
GLOBALSTAR, INC.	-131.24x	35.35x	72.3x	-.--%	10.54B
IRIDIUM COMMUNICATIONS INC.	51.53x	6.98x	13.21x	1.33%	4.95B
SKY PERFECT JSAT CORPORATION	20.89x	4.17x	10.05x	2.34%	3.65B
EUTELSAT COMMUNICATIONS	-5.56x	3.02x	5.76x	-.--%	2.37B
SES S.A.	-11.59x	2.31x	5.36x	10.84%	2.24B
Average	-3.82x	19.23x	10.67x	2.17%	17.68B
Weighted average by Cap.	-3.80x	15.68x	6.17x	3.19%