Company Valuation: Symphony Communication

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 2,667 3,383 3,578 1,561 2,108 -
Change - 26.83% 5.77% -56.36% 35% -
Enterprise Value (EV) 2,667 3,781 4,031 2,393 2,108 2,108
Change - 41.79% 6.61% -40.65% -11.91% 0%
P/E 16.6x 12.8x 17.6x 12.9x 12.2x 10.3x
PBR - 1.16x 1.17x 0.5x - -
PEG - 0.2x -0.8x -0.3x 0.3x 0.6x
Capitalization / Revenue - 1.74x 1.76x 0.74x 0.95x 0.9x
EV / Revenue - 0x 0x 0x 0.95x 0.9x
EV / EBITDA - 0x 0x 0x 2.68x 2.51x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1176 0.1589 0.0973 0.14 0.16
Rate of return - 1.51% 1.93% 2.7% 2.88% 3.29%
EPS 2 0.37 0.61 0.47 0.28 0.4 0.47
Distribution rate - 19.3% 33.8% 34.8% 35% 34%
Net sales 1 - 1,941 2,036 2,101 2,215 2,344
EBITDA 1 - 728.8 728.5 695.6 787 840
EBIT - 286.8 267.1 183.3 - -
Net income 1 162.1 264.6 205.6 120.5 175 203
Net Debt - 398.9 453.8 831.4 - -
Reference price 2 6.150 7.800 8.250 3.600 4.860 4.860
Nbr of stocks (in thousands) 433,655 433,655 433,655 433,655 433,655 -
Announcement Date 2/27/23 A 2/27/24 A 2/28/25 A 2/28/26 A - -
1THB in Million2THB
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.15x - - 2.88% 63.17M
11.06x1.28x3.95x7.24% 217B
9.65x2.45x6.57x6.07% 194B
13.09x2.1x5.53x4.3% 144B
13.11x2.05x5.16x2.37% 79.93B
11.46x1.72x7.3x3.75% 72.71B
11.46x0.72x2.68x7.03% 68.41B
15.66x2.73x8.55x5.03% 58.31B
16.87x5.42x19.66x4.26% 56.19B
17.3x1.86x5.82x4.64% 51.5B
Average 13.18x 2.26x 7.25x 4.76% 94.22B
Weighted average by Cap. 12.29x 2.07x 6.33x 5.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SYMC Stock
  4. Valuation Symphony Communication