Valuation Internet Thailand

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
3.840 ^THB	-1.03%		-7.25%	+5.49%

05-14	Internet Thailand Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-02	Internet Thailand Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,310	2,575	2,134	3,282	2,172	2,291	-	-
Change	-	11.47%	-17.13%	53.79%	-33.82%	5.49%	-	-
Enterprise Value (EV) ¹	2,310	2,575	7,624	8,817	8,025	6,369	2,291	2,291
Change	-	11.47%	196.06%	15.64%	-8.98%	-20.63%	-64.02%	0%
P/E Ratio	14x	12.9x	9.09x	7.33x	9.1x	6.86x	5.33x	4.09x
PBR	-	-	0.82x	0.96x	0.61x	0.5x	-	-
PEG	-	0.6x	0.5x	0.1x	-0.2x	0.2x	0.2x	0.1x
Capitalization / Revenue	-	1.26x	1.02x	1.3x	0.69x	0.65x	0.59x	0.55x
EV / Revenue	-	1.26x	3.65x	3.48x	2.55x	1.81x	0.59x	0.55x
EV / EBITDA	-	2.55x	7.24x	6.45x	4.51x	3.49x	1.19x	1.08x
EV / EBIT	-	3.49x	9.89x	8.12x	6.61x	5.26x	-	-
EV / FCF	-	-	-5.7x	-4.46x	-8.14x	12.5x	-	-
FCF Yield	-	-	-17.5%	-22.4%	-12.3%	7.98%	-	-
Dividend per Share ²	-	-	0.116	0.119	0.126	0.17	0.21	0.28
Rate of return	-	-	2.72%	2.16%	3.46%	4.43%	5.47%	7.29%
EPS ²	0.33	0.4	0.4688	0.75	0.4	0.56	0.72	0.94
Distribution rate	-	-	24.7%	15.9%	31.5%	30.4%	29.2%	29.8%
Net sales ¹	-	2,044	2,090	2,531	3,145	3,510	3,858	4,191
EBITDA ¹	-	1,012	1,053	1,367	1,778	1,827	1,930	2,123
EBIT ¹	-	737.2	771	1,085	1,214	1,212	-	-
Net income ¹	162.9	201.3	234.6	385	241.7	335	427	564
Net Debt ¹	-	-	5,490	5,535	5,853	4,078	-	-
Reference price ²	4.620	5.150	4.260	5.500	3.640	3.840	3.840	3.840
Nbr of stocks (in thousands)	500,042	500,042	500,967	596,740	596,740	596,740	-	-
Announcement Date	2/24/22 A	2/24/23 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERNET THAILAND	6.93x	1.82x	3.5x	4.38%	70.34M
IBM	26.53x	4.25x	14.84x	2.48%	256B
ACCENTURE PLC	12.67x	1.35x	7.09x	3.82%	105B
SNOWFLAKE INC.	-84.02x	13.24x	76.81x	-.--%	83.15B
TATA CONSULTANCY SERVICES LTD.	13.83x	2.52x	9.3x	6.03%	81.8B
RELX PLC	20.03x	5.22x	12.9x	2.84%	60.14B
INFOSYS LIMITED	14.87x	2.18x	9.15x	5.21%	48.65B
FUJITSU LIMITED	13.33x	1.53x	10.48x	1.21%	36.35B
NEC CORPORATION	21.5x	1.46x	10.38x	0.81%	33.15B
HCL TECHNOLOGIES LIMITED	15.42x	1.95x	9.21x	5.6%	32.15B
Average	6.11x	3.55x	16.37x	3.24%	73.61B
Weighted average by Cap.	7.99x	4.24x	18.93x	2.99%