Valuation Forth Smart Service

Stocks

End-of-day quote Thailand S.E. Other stock markets 19/06/2026			5-day change	1st Jan Change
7.200 ^THB	+1.41%		-0.69%	+10.77%

05-15	Forth Smart Service Public Company Limited Announces Change of Chief Accountant, Effective May 15, 2026	CI
05-14	Forth Smart Service announces establishment of new joint venture co	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2024	2025	2026	2027
Market Cap ¹	9,716	6,063	4,895	5,423	-
Change	-	-	-19.25%	10.77%	-
Enterprise Value (EV)	9,716	6,063	5,335	5,423	5,423
Change	-	-	-12.01%	1.65%	0%
P/E	32.3x	14.1x	8.33x	8.18x	7.83x
PBR	-	-	2.81x	-	-
PEG	-	-	0.2x	0.6x	1.72x
Capitalization / Revenue	-	-	1.95x	2.09x	1.99x
EV / Revenue	-	-	0x	2.09x	1.99x
EV / EBITDA	-	-	0x	5.33x	5.03x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.38	0.39	0.41
Rate of return	-	-	5.85%	5.42%	5.69%
EPS ²	0.4	0.57	0.78	0.88	0.92
Distribution rate	-	-	48.7%	44.3%	44.6%
Net sales ¹	-	-	2,507	2,595	2,721
EBITDA ¹	-	-	932.7	1,017	1,077
EBIT	-	-	566.3	-	-
Net income ¹	301.9	430.4	586.8	660	694
Net Debt	-	-	439.4	-	-
Reference price ²	12.900	8.050	6.500	7.200	7.200
Nbr of stocks (in thousands)	753,141	753,141	753,141	753,141	-
Announcement Date	2/24/23 A	2/28/25 A	2/26/26 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 SMART SERVICE	8.18x	-	-	5.42%	165M
VISA, INC.	25.66x	13.73x	19.49x	0.83%	616B
BLOCK, INC.	31.74x	1.62x	9.37x	-.--%	44.92B
PAYPAL HOLDINGS, INC.	8.37x	1.16x	5.89x	1.25%	37.5B
FISERV, INC.	8.37x	2.52x	5.82x	-.--%	25.52B
CORPAY, INC.	16.24x	5.41x	10.22x	-.--%	22.57B
GLOBAL PAYMENTS INC.	-45.26x	2.96x	6.29x	1.55%	18.29B
PAYPAY CORPORATION	10.97x	3.5x	12.66x	-	8.37B
ONE97 COMMUNICATIONS LIMITED	116.79x	6.75x	103.57x	-.--%	7.4B
EDENRED SE	12.95x	2.35x	5.58x	5.72%	6.44B
Average	19.40x	4.44x	19.88x	1.64%	78.77B
Weighted average by Cap.	23.30x	11.32x	17.85x	0.8%