Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
5.050 ^THB	0.00%		+2.23%	+11.73%

11:36pm	S&P 500 dips, Nasdaq higher after data shows moderate inflation rise	RE
11:02pm	Google announces Gemini 4 flagship AI model after months of delays	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,779,306	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	36.39%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,732,840	3,730,816	3,878,875
Change	-	32.27%	33.35%	10.77%	-24.99%	36.51%	-0.05%	3.97%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.8x	21.6x	17.6x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.62x	5.17x	4.03x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.65x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.66x	8.09x	6.67x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.55x	7.98x	6.85x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.6x	12.6x	10.5x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.5x	17.2x	14.8x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	117x	81.5x	41.1x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.23%	2.43%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.78%	0.84%	0.87%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.57	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,037	467,273	566,565
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,224	295,248	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,180	217,066	261,531
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,972	175,768	212,952
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	508.96	508.96	508.96
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	7/26/22 A	7/25/23 A	7/30/24 A	7/30/25 A	7/29/26 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.($)
MICROSOFT CORPORATION	25.84x	9.55x	15.6x	0.78%	3,779B
PALANTIR TECHNOLOGIES INC.	122.39x	53.41x	86.68x	-.--%	449B
ORACLE CORPORATION	20.74x	5.91x	10.35x	1.45%	418B
PALO ALTO NETWORKS, INC.	246.44x	21.98x	64.36x	-.--%	318B
CROWDSTRIKE HOLDINGS, INC.	2627.4x	44.03x	141.84x	-.--%	270B
SAP SE	26.23x	5.26x	16.59x	1.45%	242B
SERVICENOW, INC.	84.11x	8.16x	21.85x	-.--%	134B
FORTINET, INC.	56.9x	15.32x	40.35x	-.--%	129B
APPLOVIN CORPORATION	19.51x	12.46x	14.84x	-.--%	102B
Average	358.84x	19.57x	45.83x	0.41%	649.08B
Weighted average by Cap.	166.90x	14.90x	29.89x	0.67%