Subscribe

Forth Smart Service Public Company Limited (FSMART.BK)

THB8.05 -0.05 (-0.62%)
TH SET Communication Services Telecommunications Services
Address 256 Phaholyothin Road 10400
Bangkok, TH
CEO Pongchai Amatanon
IPO 2014-10-14
ISIN TH5883010008

Explore sections of this company profile

Description

Forth Smart Service Public Company Limited, alongside its associated companies, is a key provider of diverse top-up solutions for prepaid mobile phones throughout Thailand. The enterprise further extends its offerings to include facilitating access to other online services and leveraging its network of online top-up machines for advertising. It also provides comprehensive services related to the management and operation of these digital kiosks. Founded in 2008, the company is based in Bangkok, Thailand, and operates as a subsidiary of Forth Corporation Public Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB8.05 -0.05 (-0.62%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.17
Float Shares
227.26M
Free Float %
30.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.55% +0.00% +9.70% +2.08% +9.70% +13.08% +6.52% -27.94% -7.55% -50.00% +44.12%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
8.05
DCF (Unlevered) 8.58 +6.6%
DCF (Levered) 5.29 -34.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.05
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -0.3% Q1'26: -9.8% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +36.8% Q1'26: -10.0% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    -6.9% Q1'26: +59.3% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +10.7% Q1'26: +9.9% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +8.2% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -0.3% Q1'26: -1.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    2.16× Q1'26: 2.81× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.23) × ERP
WACC = 85% × Ke + 15% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.58 Current price: 8.05
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.59B
est: 1.44B (+10.3%)
2.29B
est: 1.44B (+59.3%)
3.17B
est: 2.25B (+40.9%)
3.35B
est: 3.23B (+3.8%)
3.15B
est: 3.54B (-11.0%)
2.86B
est: 3.83B (-25.3%)
2.03B
est: 2.32B (-12.6%)
2.18B
est: 2.31B (-5.7%)
2.17B
est: 2.55B (-14.7%)
2.84B
2.84B – 2.84B
+11.2% YoY
2.72B
2.72B – 2.72B
-4.0% YoY
EBITDA
560.12M
est: 552.00M (+1.5%)
828.46M
est: 552.00M (+50.1%)
1.12B
est: 861.73M (+30.4%)
1.27B
est: 1.24B (+2.4%)
1.23B
est: 1.36B (-8.9%)
1.08B
est: 1.47B (-26.3%)
787.37M
est: 890.86M (-11.6%)
869.93M
est: 804.26M (+8.2%)
434.82M
est: 886.67M (-51.0%)
985.77M
985.77M – 985.77M
+11.2% YoY
946.13M
946.13M – 946.13M
-4.0% YoY
EBIT
353.36M
est: 280.33M (+26.1%)
509.60M
est: 280.33M (+81.8%)
664.23M
est: 437.63M (+51.8%)
720.04M
est: 628.31M (+14.6%)
702.29M
est: 688.37M (+2.0%)
543.81M
est: 745.41M (-27.0%)
374.46M
est: 452.42M (-17.2%)
562.30M
est: 411.99M (+36.5%)
233.26M
est: 454.20M (-48.6%)
504.97M
504.97M – 504.97M
+11.2% YoY
484.66M
484.66M – 484.66M
-4.0% YoY
Net Income
271.74M
est: 211.45M (+28.5%)
420.33M
est: 211.45M (+98.8%)
542.90M
est: 400.24M (+35.6%)
583.11M
est: 524.84M (+11.1%)
584.23M
est: 589.03M (-0.8%)
464.06M
est: 558.83M (-17.0%)
299.45M
est: 407.79M (-26.6%)
430.45M
est: 459.42M (-6.3%)
586.78M
est: 625.11M (-6.1%)
753.14M
753.14M – 753.14M
+20.5% YoY
692.89M
692.89M – 692.89M
-8.0% YoY
SGA
165.45M
est: 170.06M (-2.7%)
199.36M
est: 170.06M (+17.2%)
270.06M
est: 265.49M (+1.7%)
242.16M
est: 381.17M (-36.5%)
224.80M
est: 417.60M (-46.2%)
263.68M
est: 452.21M (-41.7%)
278.70M
est: 274.46M (+1.5%)
263.59M
est: 296.65M (-11.1%)
310.71M
est: 327.04M (-5.0%)
363.60M
363.60M – 363.60M
+11.2% YoY
348.97M
348.97M – 348.97M
-4.0% YoY
EPS
0.34
est: 0.28 (+21.4%)
0.53
est: 0.28 (+89.3%)
0.68
est: 0.53 (+28.3%)
0.74
est: 0.70 (+6.5%)
0.75
est: 0.78 (-3.8%)
0.61
est: 0.74 (-17.6%)
0.40
est: 0.54 (-25.9%)
0.57
est: 0.61 (-6.6%)
0.78
est: 0.83 (-6.0%)
1.00
1.00 – 1.00
+20.5% YoY
0.92
0.92 – 0.92
-8.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-28 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-27 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-26 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-25 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-22 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-21 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-20 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-19 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-18 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-15 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-14 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-13 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-12 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-11 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-07 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-06 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-05 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-29 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
475.20M
OE per share TTM
0.63
Owner's Yield
8.58%
Maintenance CapEx ratio
33.27%
Maint CapEx / Avg PPE
42.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.17M
Shares Outstanding
753.14M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Narongsak Lertsuptavee MD & Executive Director 214.0K male
Rasinee Lerttripinyo Assistant Managing Director & Executive Director 154.0K female
Juthamas Mungmart Head of the Compliance Unit female
Rungrawee Bangkul Head of Investor Relations, Finance & Accounting Director and Company Secretary female
Tnutpong Soisuwan Assistant Director of Business Development & Marketing male
Pongchai Amatanon Chairman of Executive Director and Director male
Ladawan Chaichanwong Head of Investor Relations female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits