Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
57.50 ^THB	0.00%		0.00%	+134.69%

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	88,657	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	312.09%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	88,335	88,090	88,468
Change	-	-45.46%	13.59%	-56.45%	-26.41%	321.02%	-0.28%	0.43%
P/E	42.9x	23.7x	37.9x	17.6x	26x	62.1x	39.5x	36.1x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	6.65x	6.34x	5.98x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.9x	0.7x	3.85x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	5.89x	4.8x	4.47x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	5.87x	4.77x	4.46x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	32.5x	23.1x	23.8x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	57.5x	36x	33.1x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	51.7x	56.6x	33.7x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	1.93%	1.77%	2.97%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.205	1.494	1.425
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	1.61%	1.99%	1.9%
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%	99.8%	78.7%	68.6%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	15,053	18,471	19,832
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,716	3,806	3,714
EBIT ¹	2,709	2,214	1,629	1,455	725	1,536	2,449	2,676
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	-322	-566.5	-188.5
Reference price ²	88.00	46.50	55.00	24.50	18.20	75.00	75.00	75.00
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	23.43x	13.34x	20.12x	0.32%	5,649B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.23x	11.42x	15.48x	1.08%	2,035B
BROADCOM INC.	38.4x	16.23x	23.84x	0.73%	1,695B
MICRON TECHNOLOGY, INC.	14.63x	8.98x	10.8x	0.05%	1,214B
AMD (ADVANCED MICRO DEVICES)	110.59x	20.07x	76.37x	-.--%	1,035B
SK HYNIX INC.	5.22x	3.39x	4.09x	0.19%	996B
INTEL CORPORATION	-51.7x	10.3x	28.67x	-.--%	627B
ARM HOLDINGS PLC	243.9x	53.58x	109.14x	-.--%	328B
Average	50.96x	17.16x	36.06x	0.3%	1,698B
Weighted average by Cap.	31.65x	13.64x	24.71x	0.41%