Valuation Amata Corporation

Stocks

End-of-day quote Thailand S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
26.50 ^THB	-0.93%		0.00%	+59.64%

06-23	Phillip Securities Downgrades Amata Corporation to Accumulate from Buy; Price Target is THB29	MT
05-22	KGI Securities Downgrades Amata Corporation to Hold from Buy; Price Target is THB28	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,150	24,495	30,762	33,062	19,090	30,475	-	-
Change	-	1.43%	25.59%	7.48%	-42.26%	59.64%	-	-
Enterprise Value (EV) ¹	36,424	36,570	44,460	44,642	35,453	47,858	46,547	49,294
Change	-	0.4%	21.58%	0.41%	-20.58%	34.99%	-2.74%	5.9%
P/E	17.2x	10.4x	16.3x	13.3x	6.06x	8.76x	9x	8.4x
PBR	1.36x	1.26x	1.51x	1.5x	0.81x	1.16x	1.08x	1.01x
PEG	-	0.2x	-0.8x	0.4x	0.2x	0.8x	-3.34x	1.17x
Capitalization / Revenue	4.74x	3.77x	3.23x	2.25x	1.34x	1.94x	1.87x	1.82x
EV / Revenue	7.15x	5.62x	4.67x	3.03x	2.48x	3.04x	2.86x	2.95x
EV / EBITDA	19.2x	14.6x	15.4x	11.2x	6.99x	9.02x	8.82x	9.12x
EV / EBIT	24.4x	17.2x	18.1x	12.7x	7.69x	10x	9.59x	9.96x
EV / FCF	232x	23.1x	5.37x	4.56x	4.97x	12.9x	17.7x	24.4x
FCF Yield	0.43%	4.32%	18.6%	21.9%	20.1%	7.75%	5.63%	4.1%
Dividend per Share ²	0.4	0.6	0.65	0.65	1.1	1.168	1.12	1.167
Rate of return	1.9%	2.82%	2.43%	2.26%	6.63%	4.41%	4.23%	4.4%
EPS ²	1.22	2.04	1.64	2.16	2.74	3.027	2.945	3.156
Distribution rate	32.8%	29.4%	39.6%	30.1%	40.1%	38.6%	38%	37%
Net sales ¹	5,097	6,502	9,517	14,724	14,281	15,745	16,284	16,718
EBITDA ¹	1,898	2,511	2,882	3,973	5,070	5,303	5,276	5,406
EBIT ¹	1,496	2,123	2,452	3,522	4,608	4,781	4,852	4,952
Net income ¹	1,402	2,341	1,885	2,483	3,149	3,425	3,414	3,604
Net Debt ¹	12,274	12,075	13,698	11,579	16,363	17,383	16,072	18,819
Reference price ²	21.00	21.30	26.75	28.75	16.60	26.50	26.50	26.50
Nbr of stocks (in thousands)	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	-	-
Announcement Date	2/28/22 A	2/28/23 A	2/28/24 A	2/27/25 A	3/2/26 A	-	-	-

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.($)
AMATA CORPORATION	8.76x	3.04x	9.02x	4.41%	913M
CTP N.V.	5.91x	16.68x	21.14x	4.53%	8.93B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.38x	13.02x	16.19x	2.48%	3.15B
WHA CORPORATION	15x	7.61x	18.14x	4.03%	2.26B
SWEDISH LOGISTIC PROPERTY AB	15.68x	15.95x	18.56x	0.53%	1.08B
PROPERTY FOR INDUSTRY LIMITED	13.16x	16.57x	18.56x	3.93%	687M
MLP GROUP S.A.	10.56x	12.83x	9.85x	-.--%	658M
STENDÖRREN FASTIGHETER	11.16x	13.09x	17.8x	-.--%	585M
Average	11.83x	12.35x	16.16x	2.49%	2.28B
Weighted average by Cap.	9.82x	13.94x	18.55x	3.54%