Subscribe

Samart Telcoms Public Company Limited (SAMTEL.BK)

THB3.04 -0.06 (-1.94%)
TH SET Technology Information Technology Services
Address 59 Moo 2, Phaholyothin Road 11120
Pathum Thani, TH
CEO Watchai Vilailuck
Website samtel.com
IPO 2000-01-04
ISIN TH0594010Z02

Explore sections of this company profile

Description

Samart Telcoms Public Company Limited engages in the integrated telecommunications, communication network, and information technology businesses in Thailand. The company operates through three segments: Network Infrastructure Solutions, Enhanced Technology Solutions, and Business Application. The Network Infrastructure Solutions segment provides solutions for telecommunications and data communication networks comprising consultation, survey, design, installation and implementation, and system management services, as well as professional maintenance services for wired and wireless networks, including core networks, access networks, network equipment and end devices, and various communications services through high-speed networks and satellite communications. The Enhanced Technology Solutions segment offers solutions, such as consultation, engineering design and software development, installation, project management, management, and maintenance services for information technology systems consists of advanced systems customization. The Business Application segment provides advanced software application services for the corporate and public sector client operations. In addition, it is involved in the design and installation of communication network, and enterprise resource planning system and integrated ERP solution for government and public sectors; electronic payment system and data interchange services; production of software packages; software development services; internet and cloud services; learning management platform; cyber security services; communication equipment and computer distribution activities; repair and maintenance of systems; consultation, design, installation, and maintenance of IT systems; and development of soft application, including e-document and data management solution. The company was founded in 1986 and is based in Pathum Thani, Thailand. Samart Telcoms Public Company Limited is a subsidiary of Samart 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
THB3.04 -0.06 (-1.94%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
122.7K
Beta
0.82
Float Shares
79.13M
Free Float %
12.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -1.11% -9.64% -11.00% -7.77% -14.42% -37.54% -15.64% -50.21% -72.62% -62.13%
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
3.04
DCF (Levered) 40.93 +1,246.4%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.08
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +28.7% Q1'26: -10.1% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    -15.8% Q1'26: -57.1% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +1.4% Q1'26: -10.3% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +4.2% Q1'26: +2.3% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +5.5% Q1'26: +2.3% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.83× Q1'26: 0.88× (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 (0.31) × ERP
WACC = 76% × Ke + 24% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3.04
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 2021
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.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
5.72B
est: 6.22B (-8.1%)
5.72B
est: 5.70B (+0.4%)
6.95B
est: 7.01B (-0.9%)
7.68B
est: 7.99B (-3.9%)
9.07B
est: 9.13B (-0.6%)
5.43B
est: 10.28B (-47.2%)
4.58B
est: 10.83B (-57.7%)
4.18B
est: 6.22B (-32.7%)
5.39B
est: 5.70B (-5.5%)
7.01B
7.01B – 7.01B
+23.0% YoY
7.99B
7.99B – 7.99B
+14.0% YoY
9.13B
9.13B – 9.13B
+14.3% YoY
10.28B
10.28B – 10.28B
+12.6% YoY
10.83B
10.83B – 10.83B
+5.3% YoY
EBITDA
1.63B
est: 885.50M (+83.7%)
1.66B
est: 811.57M (+104.1%)
1.69B
est: 998.23M (+69.7%)
1.66B
est: 1.14B (+45.7%)
1.71B
est: 1.30B (+31.3%)
718.05M
est: 1.46B (-51.0%)
512.89M
est: 1.54B (-66.7%)
688.22M
est: 913.56M (-24.7%)
833.50M
est: 837.28M (-0.5%)
1.03B
1.03B – 1.03B
+23.0% YoY
1.17B
1.17B – 1.17B
+14.0% YoY
1.34B
1.34B – 1.34B
+14.3% YoY
1.51B
1.51B – 1.51B
+12.6% YoY
1.59B
1.59B – 1.59B
+5.3% YoY
EBIT
558.88M
est: 162.04M (+244.9%)
375.10M
est: 148.51M (+152.6%)
348.38M
est: 182.67M (+90.7%)
480.18M
est: 208.26M (+130.6%)
466.67M
est: 237.97M (+96.1%)
-291.66M
est: 267.92M (-208.9%)
127.32M
est: 282.20M (-54.9%)
165.21M
est: 281.10M (-41.2%)
228.47M
est: 257.63M (-11.3%)
316.89M
316.89M – 316.89M
+23.0% YoY
361.29M
361.29M – 361.29M
+14.0% YoY
412.83M
412.83M – 412.83M
+14.3% YoY
464.77M
464.77M – 464.77M
+12.6% YoY
489.55M
489.55M – 489.55M
+5.3% YoY
Net Income
402.34M
est: 542.23M (-25.8%)
183.93M
est: 186.91M (-1.6%)
220.48M
est: 241.02M (-8.5%)
351.39M
est: 315.18M (+11.5%)
451.18M
est: 389.34M (+15.9%)
-287.51M
est: 494.40M (-158.2%)
61.38M
est: 525.30M (-88.3%)
115.36M
est: 542.23M (-78.7%)
100.24M
est: 186.91M (-46.4%)
241.02M
241.02M – 241.02M
+28.9% YoY
315.18M
315.18M – 315.18M
+30.8% YoY
389.34M
389.34M – 389.34M
+23.5% YoY
494.40M
494.40M – 494.40M
+27.0% YoY
525.30M
525.30M – 525.30M
+6.3% YoY
SGA
596.03M
est: 677.38M (-12.0%)
584.30M
est: 620.83M (-5.9%)
626.76M
est: 763.62M (-17.9%)
611.16M
est: 870.60M (-29.8%)
655.52M
est: 994.80M (-34.1%)
548.25M
est: 1.12B (-51.0%)
492.79M
est: 1.18B (-58.2%)
476.14M
est: 663.23M (-28.2%)
482.33M
est: 607.86M (-20.7%)
747.66M
747.66M – 747.66M
+23.0% YoY
852.41M
852.41M – 852.41M
+14.0% YoY
974.02M
974.02M – 974.02M
+14.3% YoY
1.10B
1.10B – 1.10B
+12.6% YoY
1.16B
1.16B – 1.16B
+5.3% YoY
EPS
0.65
est: 0.88 (-25.9%)
0.30
est: 0.30 (-0.8%)
0.36
est: 0.39 (-7.7%)
0.57
est: 0.51 (+11.8%)
0.73
est: 0.63 (+15.9%)
-0.47
est: 0.80 (-158.8%)
0.10
est: 0.85 (-88.3%)
0.19
est: 0.88 (-78.3%)
0.16
est: 0.30 (-47.1%)
0.39
0.39 – 0.39
+28.9% YoY
0.51
0.51 – 0.51
+30.8% YoY
0.63
0.63 – 0.63
+23.5% YoY
0.80
0.80 – 0.80
+27.0% YoY
0.85
0.85 – 0.85
+6.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 2/5 3/5 3/5 1/5 4/5
2026-05-28 B+ 3/5 5/5 2/5 3/5 3/5 1/5 4/5
2026-05-27 B+ 3/5 5/5 2/5 3/5 3/5 1/5 4/5
2026-05-26 B+ 3/5 5/5 2/5 3/5 3/5 1/5 4/5
2026-05-25 B+ 3/5 5/5 2/5 3/5 3/5 1/5 4/5
2026-05-22 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-21 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-20 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-19 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-18 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-15 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-14 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-13 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-12 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-11 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-05-08 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-05-07 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-05-06 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-05-05 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-04-30 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-28 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-27 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-24 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-23 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-20 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-17 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-16 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.05B
OE per share TTM
1.69
Owner's Yield
47.61%
Maintenance CapEx ratio
498.86%
Maint CapEx / Avg PPE
22.8%

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
265.0K
Shares Outstanding
618.00M

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
Jong Diloksombat President, Active EVice President of Network Solutions Business Group & Member of Exec Board and Exec Director 205.0K male
Charoenrath Vilailuck Member of Executive Board & Executive Director 175.0K male
Thananan Vilailuck Member of Executive Board & Executive Director 175.0K male
Watchai Vilailuck Executive Chairman of Executive Board, Chief Executive Officer & Executive Director 175.0K male
Sirichan Phiraprawit Assistant Vice President of Accounting female
Somchai Bunsupaporn Head of Internal Audit & Company Secretary male
Suchart Duangthawee Executive Vice President of Business Application Business Group & Member of Executive Board male
Dhilokpat Nisamaneevong Chief Financial Officer, Head of Investor Relations & Member of Executive Board male
Chotika Kamloonwesaruch Executive Vice President of Enhanced Technology Solutions Business Group & Member of Executive Board 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