Valuation Internet Thailand

Stocks

End-of-day quote Thailand S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
4.100 ^THB	-0.49%		-3.30%	+12.64%

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	2,447	-	-
Change	-	11.47%	-17.13%	53.79%	-33.82%	12.64%	-	-
Enterprise Value (EV)	2,310	2,575	7,624	8,817	8,025	2,447	2,447	2,447
Change	-	11.47%	196.06%	15.64%	-8.98%	-69.51%	0%	0%
P/E	14x	12.9x	9.09x	7.33x	9.1x	7.32x	5.69x	4.36x
PBR	-	-	0.82x	0.96x	0.61x	-	-	-
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	0.7x	0.63x	0.58x
EV / Revenue	-	0x	0x	0x	0x	0.7x	0.63x	0.58x
EV / EBITDA	-	0x	0x	0x	0x	1.34x	1.27x	1.15x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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%	4.15%	5.12%	6.83%
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	-	737.2	771	1,085	1,214	-	-	-
Net income ¹	162.9	201.3	234.6	385	241.7	335	427	564
Net Debt	-	-	5,490	5,535	5,853	-	-	-
Reference price ²	4.620	5.150	4.260	5.500	3.640	4.100	4.100	4.100
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	7.32x	-	-	4.15%	72.7M
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	4.95x	3.85x	18.34x	3.35%	67.79B
Weighted average by Cap.	2.23x	4.42x	20.68x	3.25%