Valuation Thaicom

Stocks

End-of-day quote Thailand S.E. 09/10/2026			5-day change	1st Jan Change
9.500 ^THB	+1.06%		0.00%	+9.83%

09-28	Gulf Space Technology Public Company Limited will Change its Ticker to GST from THCOM	CI
09-22	Thaicom Public Company Limited will Change its Name to Gulf Space Technology Public Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,386	15,784	14,469	13,920	9,481	10,413	-	-
Change	-	27.43%	-8.33%	-3.79%	-31.89%	9.83%	-	-
Enterprise Value (EV) ¹	13,323	12,092	12,925	13,429	9,879	11,109	14,273	10,413
Change	-	-9.24%	6.89%	3.9%	-26.44%	12.45%	28.48%	-27.04%
P/E	86.9x	360x	41.3x	-635x	216x	48.7x	65.5x	24.4x
PBR	1.11x	1.5x	1.41x	1.39x	0.94x	1.03x	1.02x	-
PEG	-	-5.2x	0x	6x	-1x	0x	-2.6x	0x
Capitalization / Revenue	3.75x	5.1x	5.51x	5.77x	3.83x	4.73x	3.45x	3.48x
EV / Revenue	4.03x	3.91x	4.92x	5.57x	3.99x	5.05x	4.72x	3.48x
EV / EBITDA	11.2x	10.9x	14.4x	23.2x	12.2x	14.1x	11.9x	6.69x
EV / EBIT	193x	24.9x	51.9x	-637x	76x	-49.4x	101x	17.7x
EV / FCF	11.6x	6.23x	-27.8x	-11x	-6.86x	-6.6x	-5.3x	15x
FCF Yield	8.65%	16.1%	-3.59%	-9.06%	-14.6%	-15.1%	-18.9%	6.65%
Dividend per Share ²	-	0.5	0.13	-	-	-	0.05	-
Rate of return	-	3.47%	0.98%	-	-	-	0.53%	-
EPS ²	0.13	0.04	0.32	-0.02	0.04	0.195	0.145	0.39
Distribution rate	-	1,250%	40.6%	-	-	-	34.5%	-
Net sales ¹	3,303	3,096	2,627	2,413	2,474	2,200	3,022	2,996
EBITDA ¹	1,189	1,107	899	579.9	809.4	789.3	1,197	1,557
EBIT ¹	69.19	486.3	249	-21.09	130	-225	142	589
Net income ¹	143.6	42.21	353.6	-22.84	40	108.3	151.3	262
Net Debt ¹	936.8	-3,692	-1,543	-491.6	397.3	696	3,860	-
Reference price ²	11.300	14.400	13.200	12.700	8.650	9.500	9.500	9.500
Nbr of stocks (in thousands)	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	1,096,102	-	-
Announcement Date	2/4/22 A	2/10/23 A	2/8/24 A	2/7/25 A	2/10/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THAICOM	48.72x	5.05x	14.07x	-.--%	310M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1275.16x	47.82x	97.34x	-	2,207B
SOFTBANK GROUP CORP.	43.89x	6.32x	26.23x	0.19%	209B
T-MOBILE US, INC.	13.57x	2.56x	6.48x	2.79%	159B
AT&T INC.	9.41x	2.33x	6.23x	5%	152B
BHARTI AIRTEL LIMITED	28.22x	5.15x	9.02x	1.84%	116B
COMCAST CORPORATION	6.92x	1.28x	4.65x	6.42%	73.31B
SOFTBANK CORP.	19.09x	2.18x	8.28x	3.65%	73.26B
KDDI CORPORATION	14.45x	2.36x	7.73x	2.91%	69.56B
VODAFONE GROUP PLC	13.07x	1.41x	4.78x	3.46%	36.06B
Average	147.25x	7.65x	18.48x	2.92%	309.57B
Weighted average by Cap.	915.19x	35.10x	72.67x	2.84%