Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 09/10/2026			5-day change	1st Jan Change
78.75 ^THB	+1.29%		+3.28%	+332.69%

09-23	Phillip Securities Downgrades KCE Electronics to Neutral from Buy; Price Target is THB66	MT
09-04	Kasikorn Securities Downgrades KCE Electronics to Neutral from Outperform, Price Target is THB60	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,980	54,961	65,015	28,961	21,514	93,089	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	332.69%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	92,676	92,578	92,901
Change	-	-45.46%	13.59%	-56.45%	-26.41%	341.72%	-0.11%	0.35%
P/E	42.9x	23.7x	37.9x	17.6x	26x	65.2x	41.5x	37.9x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	6.99x	6.68x	6.34x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.9x	0.7x	4.05x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	6.2x	5.06x	4.72x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	6.17x	5.04x	4.71x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	34.1x	24.4x	25x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	60x	37.6x	34.7x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	54.3x	59.5x	35.4x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	1.84%	1.68%	2.82%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.205	1.495	1.456
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	1.53%	1.9%	1.85%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.208	1.899	2.076
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	99.7%	78.7%	70.1%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	15,012	18,384	19,707
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,715	3,795	3,718
EBIT ¹	2,709	2,214	1,629	1,455	725	1,545	2,463	2,679
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,437	2,245	2,453
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-413.1	-511.1	-188.5
Reference price ²	88.00	46.50	55.00	24.50	18.20	78.75	78.75	78.75
Nbr of stocks (in thousands)	1,181,590	1,181,966	1,182,089	1,182,089	1,182,089	1,182,089	-	-
Announcement Date	2/8/22 A	2/7/23 A	2/13/24 A	2/24/25 A	2/10/26 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.($)
NVIDIA CORPORATION	23.05x	13.18x	19.87x	0.33%	5,565B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.65x	11.64x	15.75x	1.06%	2,068B
BROADCOM INC.	38.94x	16.46x	24.17x	0.72%	1,719B
MICRON TECHNOLOGY, INC.	14.1x	8.64x	10.4x	0.05%	1,170B
AMD (ADVANCED MICRO DEVICES)	108.36x	19.65x	74.59x	-.--%	1,013B
SK HYNIX INC.	4.74x	3.04x	3.67x	0.21%	911B
INTEL CORPORATION	-46.26x	9.25x	25.77x	-.--%	563B
ARM HOLDINGS PLC	219.47x	47.79x	97.5x	-.--%	294B
Average	48.26x	16.21x	33.97x	0.3%	1,663B
Weighted average by Cap.	31.06x	13.36x	23.98x	0.41%