Valuation KCE Electronics

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
36.75 ^THB	+1.38%		-5.77%	+101.92%

05-14	DBS Bank Upgrades KCE Electronics to Buy from Hold; Price Target is THB36.50buy bu	MT
05-13	Phillip Securities Upgrades KCE Electronics to Accumulate 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	43,442	-	-
Change	-	-47.14%	18.29%	-55.45%	-25.71%	101.92%	-	-
Enterprise Value (EV) ¹	105,683	57,642	65,475	28,511	20,981	43,034	42,717	43,442
Change	-	-45.46%	13.59%	-56.45%	-26.41%	105.11%	-0.74%	1.7%
P/E Ratio	42.9x	23.7x	37.9x	17.6x	26x	40.3x	31.7x	27.6x
PBR	7.75x	4.1x	4.75x	2.11x	1.64x	3.32x	3.3x	3.16x
PEG	-	-5.4x	-1.5x	-4.25x	-0.5x	1.3x	1.2x	1.9x
Capitalization / Revenue	6.96x	2.98x	3.98x	1.95x	1.65x	3.16x	2.95x	2.8x
EV / Revenue	7.07x	3.12x	4.01x	1.92x	1.6x	3.13x	2.9x	2.8x
EV / EBITDA	28.3x	17.3x	24x	11.3x	11.5x	18.2x	15.4x	15.8x
EV / EBIT	39x	26x	40.2x	19.6x	28.9x	37.4x	27.9x	24.2x
EV / FCF	10,304x	56.8x	17.4x	11.4x	13.2x	21.4x	38.3x	18.5x
FCF Yield	0.01%	1.76%	5.76%	8.8%	7.56%	4.67%	2.61%	5.39%
Dividend per Share ²	1	1.6	1.2	1.3	1.2	1.125	1.221	1.274
Rate of return	1.14%	3.44%	2.18%	5.31%	6.59%	3.06%	3.32%	3.47%
EPS ²	2.05	1.96	1.45	1.39	0.7	0.9117	1.159	1.331
Distribution rate	48.8%	81.6%	82.8%	93.5%	171%	123%	105%	95.7%
Net sales ¹	14,938	18,456	16,344	14,833	13,075	13,741	14,745	15,495
EBITDA ¹	3,733	3,328	2,724	2,522	1,824	2,359	2,772	2,757
EBIT ¹	2,709	2,214	1,629	1,455	725	1,151	1,532	1,796
Net income ¹	2,426	2,317	1,720	1,648	832.7	1,080	1,375	1,577
Net Debt ¹	1,703	2,680	460.4	-449.9	-533	-407.5	-724.5	-
Reference price ²	88.00	46.50	55.00	24.50	18.20	36.75	36.75	36.75
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.($)
KCE ELECTRONICS	39.76x	3.09x	18x	3.1%	1.3B
NVIDIA CORPORATION	21.88x	12.26x	18.28x	0.37%	4,962B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.9x	10.74x	14.68x	1.1%	1,843B
BROADCOM INC.	42.73x	17.53x	25.8x	0.68%	1,834B
MICRON TECHNOLOGY, INC.	16.84x	9.77x	11.82x	0.05%	1,123B
SK HYNIX INC.	6.98x	3.95x	4.85x	0.24%	972B
AMD (ADVANCED MICRO DEVICES)	89.95x	15.84x	59.97x	-.--%	796B
INTEL CORPORATION	-336.11x	10.19x	30.31x	-.--%	588B
ARM HOLDINGS PLC	280.77x	60.48x	128.2x	-.--%	366B
TEXAS INSTRUMENTS INCORPORATED	38.66x	13.24x	25.46x	1.94%	270B
Average	22.43x	15.71x	33.74x	0.75%	1,276B
Weighted average by Cap.	18.97x	13.48x	23.71x	0.46%