Valuation KLA Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
5.250 ^THB	-4.55%		-11.02%	-

10-23	A New ETF to Bet on Big AI Companies' Debt
10-15	SK Hynix conditions new US factory on more US chip equipment exports to China, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	47,618	66,544	111,012	118,454	394,116	190,022	-	-
Change	-	39.75%	66.82%	6.7%	232.72%	-51.79%	-	-
Enterprise Value (EV) ¹	51,571	69,192	112,388	119,844	395,101	192,657	190,685	189,857
Change	-	34.17%	62.43%	6.63%	229.68%	-51.24%	-1.02%	-0.43%
P/E	14.6x	20.1x	40.7x	29.5x	82.4x	27.1x	21.8x	18.2x
PBR	32.3x	22.7x	33.1x	25.5x	62.7x	23.9x	18.1x	12.5x
PEG	-	2x	-2.5x	0.6x	4x	0.6x	0.9x	0.9x
Capitalization / Revenue	5.17x	6.34x	11.3x	9.74x	29x	10.5x	8.81x	7.61x
EV / Revenue	5.6x	6.59x	11.5x	9.86x	29.1x	10.6x	8.84x	7.6x
EV / EBITDA	12.1x	14.7x	26.1x	21.3x	63.4x	22x	18x	15.5x
EV / EBIT	13.2x	16.1x	28.8x	22.9x	67.7x	22.8x	18.8x	16.1x
EV / FCF	17.2x	20.8x	37.1x	32x	105x	29.6x	27.1x	22x
FCF Yield	5.83%	4.81%	2.7%	3.13%	0.95%	3.38%	3.69%	4.56%
Dividend per Share ²	0.42	0.52	0.565	0.675	0.8	0.9558	1.088	1.212
Rate of return	1.32%	1.07%	0.69%	0.75%	0.27%	0.66%	0.75%	0.83%
EPS ²	2.192	2.415	2.028	3.037	3.66	5.38	6.693	7.994
Distribution rate	19.2%	21.5%	27.9%	22.2%	21.9%	17.8%	16.2%	15.2%
Net sales ¹	9,212	10,496	9,812	12,156	13,579	18,142	21,575	24,970
EBITDA ¹	4,262	4,717	4,298	5,635	6,233	8,764	10,615	12,268
EBIT ¹	3,899	4,302	3,897	5,241	5,839	8,436	10,163	11,770
Net income ¹	3,322	3,387	2,762	4,062	4,831	7,063	8,626	10,422
Net Debt ¹	3,953	2,648	1,376	1,390	985	2,635	662.7	-164.8
Reference price ²	31.91	48.50	82.45	89.57	301.71	145.61	145.61	145.61
Nbr of stocks (in thousands)	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	1,305,006	-	-
Announcement Date	7/28/22 A	7/27/23 A	7/24/24 A	7/31/25 A	7/28/26 A	-	-	-

¹USD in Million²USD

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.($)
ASML HOLDING N.V.	33.9x	11.83x	27.01x	0.66%	605B
LAM RESEARCH CORPORATION	24.05x	7.94x	19.08x	0.55%	287B
APPLIED MATERIALS, INC.	28.62x	8.66x	25.13x	0.52%	299B
KLA CORPORATION	27.06x	10.62x	21.98x	0.66%	190B
ADVANTEST CORPORATION	34.7x	12.97x	25.23x	0.27%	149B
TOKYO ELECTRON LIMITED	27.42x	6.18x	18.84x	1.77%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	34.11x	3.76x	17.09x	1.54%	88.23B
NAURA TECHNOLOGY GROUP CO., LTD.	52.06x	7.73x	41.15x	0.17%	58.48B
TERADYNE, INC.	34.81x	9.22x	26.01x	0.17%	48.29B
Average	32.97x	8.77x	24.61x	0.7%	207.05B
Weighted average by Cap.	31.03x	9.70x	24.18x	0.68%