Valuation Thai Steel Cable

Stocks

End-of-day quote Thailand S.E. 02/11/2026			5-day change	1st Jan Change
14.80 ^THB	-1.33%		-1.33%	-3.90%

10-14	Thai Steel Cable Chairman Passes Away	MT
10-14	Thai Steel Cable Public Company Limited Announces Death of Sunsurn Jurangkool, Director and Chairman of the Board of Directors, on October 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,390	2,910	3,507	3,611	3,689	3,585
Change	-	21.74%	20.54%	2.96%	2.16%	-2.82%
Enterprise Value (EV) ¹	2,000	2,479	3,119	3,195	3,166	3,018
Change	-	23.94%	25.81%	2.45%	-0.89%	-4.69%
P/E	29x	12.3x	16.8x	13x	12.5x	10.4x
PBR	1.52x	1.83x	2.27x	2.32x	2.4x	2.28x
PEG	-	0x	-1.4x	0.4x	2.1x	0.6x
Capitalization / Revenue	1.17x	1.11x	1.33x	1.24x	1.37x	1.42x
EV / Revenue	0.98x	0.95x	1.18x	1.1x	1.18x	1.2x
EV / EBITDA	9.79x	7.08x	9.69x	8.48x	8.79x	7.32x
EV / EBIT	22.9x	10.4x	14.5x	11.8x	12.8x	9.57x
EV / FCF	34.2x	13.5x	19.9x	15.4x	12.1x	13.8x
FCF Yield	2.92%	7.4%	5.03%	6.51%	8.27%	7.26%
Dividend per Share ²	0.5	1	1	1.2	1.2	1.2
Rate of return	5.43%	8.93%	7.41%	8.63%	8.45%	8.7%
EPS ²	0.317	0.9126	0.803	1.072	1.136	1.33
Distribution rate	158%	110%	125%	112%	106%	90.2%
Net sales ¹	2,049	2,613	2,644	2,907	2,683	2,517
EBITDA ¹	204.3	350.2	321.7	376.6	360.1	412.2
EBIT ¹	87.42	237.4	215.2	270.6	246.8	315.2
Net income ¹	82.36	237.1	208.6	278.6	295.2	346.4
Net Debt ¹	-390.1	-430.9	-388.7	-416.3	-522.7	-567.4
Reference price ²	9.20	11.20	13.50	13.90	14.20	13.80
Nbr of stocks (in thousands)	259,800	259,800	259,800	259,800	259,800	259,800
Announcement Date	11/24/20 A	11/23/21 A	11/22/22 A	11/21/23 A	11/21/24 A	11/18/25 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.($)
THAI STEEL CABLE	-	-	-	-	114M
CUMMINS INC.	17.82x	1.92x	10.55x	1.67%	68.91B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.28x	0.99x	7.66x	2.67%	32.87B
DENSO CORPORATION	11.8x	0.59x	5.25x	3.93%	29.56B
WEICHAI POWER CO., LTD.	11.87x	0.5x	3.54x	5.17%	26.15B
HYUNDAI MOBIS CO.,LTD	8x	0.45x	5.86x	1.99%	23.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.87x	2.73x	9.69x	3.84%	20.11B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.32x	1.17x	12.33x	0.62%	17.66B
MAGNA INTERNATIONAL INC.	10.61x	0.51x	4.89x	3.02%	17.4B
GENUINE PARTS COMPANY	20.87x	0.87x	10.6x	3.41%	17.18B
Average	15.61x	1.08x	7.82x	2.92%	25.3B
Weighted average by Cap.	15.51x	1.21x	8.07x	2.77%