Valuation Interlink Telecom Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 09/10/2026			5-day change	1st Jan Change
1.600 ^THB	+3.23%		+0.63%	+15.94%

10-01	Interlink Telecom Public Company Limited Wins Selection For Two Projects Under The Provincial Electricity Authority's Project For The Organization Of Telecommunication Cables On Utility Poles Within Total Budget Of THB 266,605,291.95	CI
09-14	Krungsri Securities Upgrades Interlink Telecom to Buy from Neutral; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	3,336	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	19.86%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	3,336	3,336	3,336
Change	-	-30.91%	-58.19%	-8.8%	1.72%	19.86%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	32x	26.7x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.64x	0.64x	0.63x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.3x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.5x	1.27x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.5x	1.27x	1.25x
EV / EBITDA	0x	0x	0x	0x	0x	5.18x	4.22x	4.09x
EV / EBIT	0x	0x	0x	0x	-0x	12.1x	10.2x	8.99x
EV / FCF	-	0x	-0x	0x	-0x	-61.6x	7.87x	8.29x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.62%	12.7%	12.1%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.25%	1.25%	1.25%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.600	1.600	1.600
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,085,149	-	-
Announcement Date	2/22/22 A	2/24/23 A	2/27/24 A	2/26/25 A	2/25/26 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.($)
CHINA MOBILE LIMITED	11.16x	1.32x	4.2x	6.93%	225B
VERIZON COMMUNICATIONS, INC.	9.22x	2.34x	6.2x	6.77%	173B
DEUTSCHE TELEKOM AG	11.89x	2.06x	4.76x	4.56%	133B
NTT, INC.	13.5x	1.86x	8.1x	3.09%	88.91B
CHINA TELECOM CORPORATION LIMITED	12.29x	0.92x	3.45x	6.22%	83.5B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.6x	1.8x	4.53x	2.8%	64.24B
SAUDI TELECOM COMPANY	14.78x	2.66x	8.3x	5.18%	56.64B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.79x	5.26x	19.17x	4.78%	54.03B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.17x	2.62x	5.83x	4.58%	48.87B
Average	13.49x	2.32x	7.17x	4.99%	103.03B
Weighted average by Cap.	12.31x	2.05x	6.19x	5.49%