Valuation Forth Corporation

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
14.80 ^THB	0.00%		+0.68%	+157.39%

08-17	Forth Corporation Public Company Limited Establishes New Subsidiary Gallant Fox Company Limited	CI
08-17	Forth Corporation Public Company Limited Announces Interim Dividend Payment for Period of 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	19,830	30,166	21,514	9,915	5,378	13,844	-
Change	-	52.12%	-28.68%	-53.91%	-45.75%	157.39%	-
Enterprise Value (EV) ¹	22,409	30,166	21,514	9,915	5,378	17,402	17,318
Change	-	34.61%	-28.68%	-53.91%	-45.75%	223.54%	-0.48%
P/E	27.5x	38.9x	37.7x	44.2x	6.53x	14.7x	12.5x
PBR	12x	-	-	-	-	3.89x	3.22x
PEG	-	4.99x	-1.4x	-0.7x	0x	1x	0.7x
Capitalization / Revenue	2.33x	3.2x	2.27x	1.13x	0.47x	1.14x	1.08x
EV / Revenue	2.63x	3.2x	2.27x	1.13x	0.47x	1.43x	1.36x
EV / EBITDA	16.8x	19.4x	14.4x	8.54x	2.63x	6.77x	6.14x
EV / EBIT	27.2x	29.6x	25.6x	23.5x	3.97x	9.71x	8.63x
EV / FCF	-	-41.3x	36.3x	-70.7x	5.31x	40.2x	46.9x
FCF Yield	-	-2.42%	2.75%	-1.42%	18.8%	2.49%	2.13%
Dividend per Share ²	0.45	0.52	0.47	-	0.21	0.3	0.35
Rate of return	2.12%	1.61%	2.04%	-	3.65%	2.03%	2.36%
EPS ²	0.77	0.83	0.61	0.24	0.88	1.01	1.18
Distribution rate	58.4%	62.7%	77%	-	23.9%	29.7%	29.7%
Net sales ¹	8,513	9,431	9,492	8,767	11,350	12,134	12,761
EBITDA ¹	1,337	1,553	1,493	1,162	2,044	2,572	2,822
EBIT ¹	825.1	1,019	840.8	422.6	1,354	1,792	2,007
Net income ¹	722.8	774.9	572.6	221.3	823.7	949	1,107
Net Debt ¹	2,579	-	-	-	-	3,558	3,474
Reference price ²	21.20	32.25	23.00	10.60	5.75	14.80	14.80
Nbr of stocks (in thousands)	935,375	935,375	935,375	935,375	935,375	935,375	-
Announcement Date	2/28/22 A	2/27/23 A	2/28/24 A	3/2/25 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.($)
FORTH CORPORATION	14.65x	1.43x	6.77x	2.03%	419M
KEYENCE CORPORATION	32.58x	11.52x	21.03x	0.84%	120B
SHENGYI TECHNOLOGY CO.,LTD.	47.95x	7.99x	34.74x	1.54%	53.74B
FLEX LTD.	28.14x	1.3x	14.8x	-.--%	42.77B
TDK CORPORATION	20.89x	1.77x	8.68x	1.46%	34.71B
KYOCERA CORPORATION	29.64x	2.09x	14.54x	1.58%	30.02B
TELEDYNE TECHNOLOGIES INCORPORATED	28.89x	4.4x	17.55x	-.--%	27.99B
HEXAGON AB	10.33x	5.79x	16.06x	1.44%	26.01B
HALMA PLC	31.63x	4.83x	19.31x	0.73%	18.56B
ZEBRA TECHNOLOGIES CORPORATION	23.66x	3.01x	12.62x	-.--%	16.58B
Average	26.84x	4.41x	16.61x	0.96%	37.08B
Weighted average by Cap.	30.66x	6.49x	19.53x	0.9%