Valuation KCE Electronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 10/07/2026			5-day change	1st Jan Change
41.75 ^THB	+19.29%		-.--%	+70.41%

08-11	KCE Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-10	Tisco Securities Upgrades KCE Electronics to Hold from Sell; Price Target is THB33.50	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	56,445	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	162.36%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	55,979	55,684	54,587
Change	-	-45.46%	13.59%	-56.45%	-26.41%	166.81%	-0.53%	-1.97%
P/E	42.9x	23.7x	37.9x	17.6x	26x	41.8x	31.7x	29.5x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	4.27x	4.13x	4.01x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	0.7x	1x	3.95x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	3.92x	3.53x	3.39x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.88x	3.48x	3.28x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	21.6x	17.7x	16.7x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	40.4x	27.8x	25.8x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	33.6x	35.2x	22x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	2.98%	2.84%	4.54%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.125	1.297	1.344
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	2.36%	2.72%	2.82%
EPS ²	2.05	1.96	1.45	1.39	0.7	1.141	1.507	1.619
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	98.6%	86%	83%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	14,415	15,995	16,654
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,592	3,150	3,268
EBIT ¹	2,709	2,214	1,629	1,455	725	1,385	2,000	2,117
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,343	1,782	1,914
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-466	-761	-1,858
Reference price ²	88.00	46.50	55.00	24.50	18.20	47.75	47.75	47.75
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	23.86x	13.45x	19.92x	0.34%	5,457B
BROADCOM INC.	46.4x	18.98x	27.94x	0.63%	1,988B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.74x	11.14x	15.09x	1.11%	1,966B
MICRON TECHNOLOGY, INC.	13.08x	7.94x	9.6x	0.06%	1,073B
SK HYNIX INC.	4.53x	2.8x	3.37x	0.24%	819B
AMD (ADVANCED MICRO DEVICES)	84.46x	15.28x	57.41x	-.--%	789B
INTEL CORPORATION	-45.32x	9.08x	25.26x	-.--%	549B
ARM HOLDINGS PLC	220.82x	48.5x	98.82x	-.--%	298B
TEXAS INSTRUMENTS INCORPORATED	32.17x	11.67x	21.64x	2.1%	250B
Average	44.75x	15.43x	31.00x	0.5%	1,465B
Weighted average by Cap.	30.36x	13.51x	22.82x	0.46%