Valuation Master Ad

Stocks

End-of-day quote Thailand S.E. Other stock markets 30/07/2026			5-day change	1st Jan Change
0.6900 ^THB	0.00%		+1.47%	+23.21%

07-23	Roctec Global Public Company Limited Approves Dividends from the Operating Results for the Period April 1, 2025, to March 31, 2026, Payable on 21 August 2026	CI
05-22	Roctec Global FY operating revenue 3,428 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,005	6,657	4,384	5,764	4,627	4,871
Change	-	66.22%	-34.15%	31.48%	-19.72%	5.26%
Enterprise Value (EV) ¹	4,529	6,185	3,567	4,472	3,038	2,862
Change	-	36.56%	-42.32%	25.34%	-32.07%	-5.77%
P/E	-4.04x	177x	32.8x	24.8x	14.3x	10.2x
PBR	1.32x	1.7x	1.13x	1.4x	1.08x	1.06x
PEG	-	-2x	0x	0.3x	0.4x	0.2x
Capitalization / Revenue	1.91x	3.06x	1.67x	2.2x	1.49x	1.42x
EV / Revenue	2.16x	2.85x	1.36x	1.7x	0.98x	0.83x
EV / EBITDA	-19.1x	25.4x	9.61x	10.3x	5.67x	4.52x
EV / EBIT	-10.3x	61.8x	15x	15.2x	7.99x	5.35x
EV / FCF	3.03x	-7.3x	13.5x	12.2x	9.23x	7.64x
FCF Yield	33%	-13.7%	7.4%	8.2%	10.8%	13.1%
Dividend per Share ²	-	-	-	0.013	0.0165	0.0184
Rate of return	-	-	-	1.83%	2.89%	3.07%
EPS ²	-0.1833	0.004638	0.0164	0.0287	0.04	0.0586
Distribution rate	-	-	-	45.4%	41.3%	31.4%
Net sales ¹	2,097	2,174	2,625	2,625	3,108	3,436
EBITDA ¹	-237.1	243.5	371.1	435.9	535.9	633.2
EBIT ¹	-437.7	100.1	238.5	295.2	380	535.1
Net income ¹	-991.9	33.59	133.5	232.6	340.1	475.7
Net Debt ¹	524.3	-471.6	-816.2	-1,292	-1,590	-2,009
Reference price ²	0.7400	0.8200	0.5400	0.7100	0.5700	0.6000
Nbr of stocks (in thousands)	5,411,981	8,117,972	8,117,972	8,117,976	8,117,976	8,117,977
Announcement Date	5/24/21 A	5/25/22 A	5/23/23 A	5/23/24 A	5/30/25 A	5/22/26 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.($)
MASTER AD	-	-	-	-	168M
IBM	22x	3.58x	12.52x	3.05%	209B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	99.92B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
Average	4.93x	4.21x	20.26x	3%	73.87B
Weighted average by Cap.	1.49x	4.80x	22.86x	2.99%