Valuation SaintMed Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
1.590 ^THB	+0.63%		+0.63%	-33.19%

10-22	SMD Rise Reclassifies SMD Rimag (Thailand) from Unit to JV	MT
10-12	SMD Rise Shelves Plans to Establish Subsidiaries	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,039	1,921	1,544	955.4	494.3
Change	-	-36.78%	-19.64%	-38.11%	-48.26%
Enterprise Value (EV) ¹	2,825	1,429	1,255	988.6	774.7
Change	-	-49.43%	-12.16%	-21.23%	-21.63%
P/E	8.4x	6.48x	20.3x	23x	46.6x
PBR	3.38x	1.87x	1.72x	1.26x	0.69x
PEG	0x	-0.4x	-0.3x	-0.5x	-0.6x
Capitalization / Revenue	1.87x	0.96x	1.87x	1.2x	0.54x
EV / Revenue	1.74x	0.71x	1.52x	1.25x	0.85x
EV / EBITDA	6.49x	3.59x	11.1x	11.8x	10.9x
EV / EBIT	6.83x	3.82x	13.9x	17.3x	20.7x
EV / FCF	39.9x	3.52x	196x	-9.06x	-7.26x
FCF Yield	2.51%	28.4%	0.51%	-11%	-13.8%
Dividend per Share ²	0.4762	0.75	0.3	0.75	0.06
Rate of return	3.52%	8.77%	4.17%	16.3%	2.52%
EPS ²	1.61	1.32	0.3539	0.2	0.0511
Distribution rate	29.6%	56.8%	84.8%	375%	117%
Net sales ¹	1,621	2,010	827.3	793.2	910.2
EBITDA ¹	435.5	397.5	113.3	83.68	71.05
EBIT ¹	413.8	373.8	90.01	57.02	37.35
Net income ¹	319.8	296.7	79.24	41.68	10.62
Net Debt ¹	-213.3	-492.2	-288.8	33.12	280.4
Reference price ²	13.524	8.550	7.200	4.600	2.380
Nbr of stocks (in thousands)	224,700	224,684	214,423	207,703	207,703
Announcement Date	2/28/22 A	2/27/23 A	2/29/24 A	2/28/25 A	3/3/26 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.($)
ABBOTT LABORATORIES	34.6x	4.09x	15.38x	2.48%	181B
STRYKER CORPORATION	24.27x	4.74x	16.63x	1.15%	120B
MEDTRONIC PLC	20.89x	3.59x	12.86x	2.92%	119B
ESSILORLUXOTTICA	31.27x	3.02x	12.17x	2.28%	91.44B
CENCORA, INC.	18.13x	0.21x	13.12x	0.72%	63.07B
HOYA CORPORATION	31.81x	7.93x	20.4x	1.24%	55.8B
BECTON, DICKINSON AND COMPANY	39.34x	3.62x	12.34x	2.11%	54.03B
IDEXX LABORATORIES, INC.	39.01x	9.68x	27.09x	-.--%	45.38B
ALCON INC.	44.15x	3.33x	12.39x	0.52%	34.37B
Average	31.49x	4.47x	15.82x	1.49%	84.83B
Weighted average by Cap.	29.91x	4.21x	15.32x	1.82%