Subscribe

Infraset Public Company Limited (INSET.BK)

THB4.74 +0.16 (+3.49%)
TH SET Technology Information Technology Services
Address No. 165/37-39 Ramintra Road 10220
Bangkok, TH
CEO Sakboworn Pukkanasut
IPO 2019-10-08
ISIN TH9426010004

Explore sections of this company profile

Description

Infraset Public Company Limited specializes in developing and constructing critical infrastructure throughout Thailand, encompassing data centers, information technology systems, and telecommunication networks. The company provides a full spectrum of services for data center IT, from initial design and engineering to complete construction. For telecommunications infrastructure and network equipment, its offerings span consulting, surveying, and design to installation, system management, and ongoing maintenance, along with installation supervision. Additionally, Infraset provides maintenance and related services for structural engineering systems, as well as services for transportation infrastructure. Established in 2006, its headquarters are located in Bangkok, Thailand.

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
THB4.74 +0.16 (+3.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15M
Beta
0.23
Float Shares
396.53M
Free Float %
49.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.66% +0.67% +3.42% +15.27% +83.03% +75.58% +80.84% +27.97% -16.11% +23.27% +23.27%
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
4.74
DCF (Unlevered) 1.66 -64.9%

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
2.73
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    -41.2% Q1'26: +122.4% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    -60.6% Q1'26: +287.6% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +24.8% Q1'26: -11.0% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +2.6% Q1'26: +8.3% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +1.7% Q1'26: +11.0% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    -0.1% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    1.67× Q1'26: 1.01× (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 (1.19) × ERP
WACC = 97% × Ke + 3% × Kd (9.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.66 Current price: 4.74
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 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
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.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.22B
est: 1.31B (-6.8%)
1.50B
est: 1.49B (+0.9%)
1.32B
est: 1.40B (-6.3%)
1.31B
est: 1.61B (-18.8%)
1.63B
est: 1.09B (+49.3%)
1.94B
est: 1.69B (+14.9%)
1.14B
est: 935.00M (+22.4%)
2.19B
2.19B – 2.19B
+133.7% YoY
2.43B
2.43B – 2.43B
+11.0% YoY
2.43B
2.43B – 2.43B
+0.2% YoY
EBITDA
151.90M
est: 147.86M (+2.7%)
180.77M
est: 168.35M (+7.4%)
225.57M
est: 158.84M (+42.0%)
142.54M
est: 182.73M (-22.0%)
157.65M
est: 105.84M (+48.9%)
133.69M
est: 163.78M (-18.4%)
44.03M
est: 90.53M (-51.4%)
211.56M
211.56M – 211.56M
+133.7% YoY
234.89M
234.89M – 234.89M
+11.0% YoY
235.38M
235.38M – 235.38M
+0.2% YoY
EBIT
148.66M
est: 138.30M (+7.5%)
170.43M
est: 157.46M (+8.2%)
214.00M
est: 148.57M (+44.0%)
132.68M
est: 170.91M (-22.4%)
147.13M
est: 96.71M (+52.1%)
120.18M
est: 149.65M (-19.7%)
30.25M
est: 82.72M (-63.4%)
193.31M
193.31M – 193.31M
+133.7% YoY
214.63M
214.63M – 214.63M
+11.0% YoY
215.07M
215.07M – 215.07M
+0.2% YoY
Net Income
120.12M
est: 169.94M (-29.3%)
135.49M
est: 177.33M (-23.6%)
170.54M
est: 219.45M (-22.3%)
105.53M
est: 203.19M (-48.1%)
109.16M
est: 82.91M (+31.7%)
88.92M
est: 105.59M (-15.8%)
35.28M
est: 40.61M (-13.1%)
146.20M
146.20M – 146.20M
+260.0% YoY
162.45M
162.45M – 162.45M
+11.1% YoY
162.45M
162.45M – 162.45M
+0.0% YoY
SGA
67.49M
est: 54.90M (+22.9%)
65.93M
est: 62.51M (+5.5%)
63.27M
est: 58.98M (+7.3%)
53.74M
est: 67.85M (-20.8%)
66.23M
est: 49.30M (+34.4%)
71.09M
est: 76.28M (-6.8%)
67.75M
est: 42.17M (+60.7%)
98.54M
98.54M – 98.54M
+133.7% YoY
109.40M
109.40M – 109.40M
+11.0% YoY
109.63M
109.63M – 109.63M
+0.2% YoY
EPS
0.24
est: 0.21 (+14.8%)
0.22
est: 0.22 (+0.8%)
0.28
est: 0.27 (+3.7%)
0.15
est: 0.25 (-40.0%)
0.14
est: 0.10 (+37.1%)
0.11
est: 0.13 (-15.4%)
0.04
est: 0.05 (-13.2%)
0.18
0.18 – 0.18
+260.0% YoY
0.20
0.20 – 0.20
+11.1% YoY
0.20
0.20 – 0.20
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-21 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-20 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-19 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-18 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-15 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-14 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-13 B 3/5 1/5 3/5 3/5 3/5 2/5 4/5
2026-05-12 B 3/5 2/5 3/5 3/5 3/5 2/5 4/5
2026-05-11 B 3/5 2/5 3/5 3/5 3/5 2/5 4/5
2026-05-08 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-05-07 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-05-06 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-05-05 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-04-30 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-04-29 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-04-28 B 3/5 2/5 2/5 3/5 3/5 2/5 5/5
2026-04-27 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-24 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-23 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-22 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-21 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-20 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-17 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-16 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
215.20M
OE per share TTM
0.26
Owner's Yield
8.77%
Maintenance CapEx ratio
444.70%
Maint CapEx / Avg PPE
6.4%

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
308.7K
Shares Outstanding
806.53M

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
Akarawatt Akarasuwannachai Deputy MD of Installation & Service and Director male
Metha Chotiapisitkul Deputy MD of General Management & Director male
Pasuwadee Buppha Head of Internal Audit female
Pimwarin Lampa Head of Investor Relations female
Sakboworn Pukkanasut MD, Acting Deputy MD of Sales and Marketing & Director male
Warangkana Techaiya Deputy MD of Finance & Accounting and Secretary of the Board of Directors 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