Subscribe

Samart Digital Public Company Limited (SDC.BK)

THB0.02 -0.01 (-33.33%)
TH SET Communication Services Telecommunications Services
Address Software Park Building
Nonthaburi, TH
CEO Watchai Vilailuck
IPO 2003-12-09
ISIN TH0756010Y08

Explore sections of this company profile

Description

Samart Digital Public Company Limited, a Nonthaburi, Thailand-based enterprise founded in 1995, operates as a subsidiary of Samart Corporation Public Company Limited. The company, which changed its name from Samart I-Mobile Public Company Limited in October 2017, specializes in the distribution of communications and electronic equipment across Thailand and internationally. Its business activities are organized into two primary divisions: Digital Network and Digital Content. The Digital Network segment provides digital trunked radio systems, various distribution equipment, integrated audio-visual network and software solutions, and mobile antenna services. Conversely, the Digital Content segment delivers a broad spectrum of services, including voice, audiovisual, multimedia, and infotainment content accessible via mobile phones. This division also offers content through diverse multimedia channels, develops interactive media, provides website services, and produces entertainment content. Additionally, it engages in the creation of television and radio programs, printed materials, billboards, and handles the production of outsourced, live, and recorded sporting events.

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
THB0.02 -0.01 (-33.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
-0.86
Float Shares
8.23B
Free Float %
23.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-33.33% -33.33% -33.33% -33.33% -33.33% -33.33% -33.33% -77.78% -88.24% -88.24% -88.24%
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
0.02
Ratings Trend (MoM) 33% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 2 0
Quality scores
Altman Z-Score
-2.91
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -16.9% Q1'26: -18.7% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +800.0% Q1'26: -220.0% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +16.3% Q1'26: -27.5% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +28.8% Q1'26: +30.5% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +9.7% Q1'26: +8.6% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    +4.7% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    4.12× Q1'26: 4.18× (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 (0.93) × ERP
WACC = 33% × Ke + 67% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.02
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.
Revenue
7.73B
est: 8.36B (-7.5%)
3.37B
est: 3.49B (-3.6%)
1.33B
est: 1.37B (-2.4%)
743.23M
est: 1.87B (-60.2%)
998.89M
est: 1.51B (-33.6%)
636.63M
est: 1.89B (-66.4%)
393.73M
est: 2.21B (-82.2%)
648.40M
est: 8.36B (-92.2%)
539.07M
est: 3.49B (-84.6%)
1.37B
1.37B – 1.37B
-60.9% YoY
1.87B
1.87B – 1.87B
+36.7% YoY
1.51B
1.51B – 1.51B
-19.4% YoY
1.89B
1.89B – 1.89B
+25.7% YoY
2.21B
2.21B – 2.21B
+16.9% YoY
EBITDA
467.05M
est: -914.66M (+151.1%)
-468.04M
est: -382.12M (-22.5%)
-2.01B
est: -149.56M (-1,244.3%)
-937.12M
est: -204.45M (-358.4%)
164.33M
est: -164.72M (+199.8%)
123.84M
est: -207.08M (+159.8%)
-10.75M
est: -241.99M (+95.6%)
315.55M
est: -202.48M (+255.8%)
334.55M
est: -84.59M (+495.5%)
-33.11M
-33.11M – -33.11M
+60.9% YoY
-45.26M
-45.26M – -45.26M
-36.7% YoY
-36.47M
-36.47M – -36.47M
+19.4% YoY
-45.84M
-45.84M – -45.84M
-25.7% YoY
-53.57M
-53.57M – -53.57M
-16.9% YoY
EBIT
246.25M
est: -2.57B (+109.6%)
-660.36M
est: -1.07B (+38.5%)
-2.23B
est: -420.09M (-430.0%)
-1.15B
est: -574.26M (-100.0%)
-25.06M
est: -462.67M (+94.6%)
-52.31M
est: -581.64M (+91.0%)
-139.66M
est: -679.71M (+79.5%)
124.57M
est: -1.95B (+106.4%)
155.25M
est: -814.84M (+119.1%)
-318.93M
-318.93M – -318.93M
+60.9% YoY
-435.97M
-435.97M – -435.97M
-36.7% YoY
-351.25M
-351.25M – -351.25M
+19.4% YoY
-441.57M
-441.57M – -441.57M
-25.7% YoY
-516.02M
-516.02M – -516.02M
-16.9% YoY
Net Income
37.16M
est: 1.39B (-97.3%)
-719.64M
est: -3.76B (+80.9%)
-1.92B
est: -5.09B (+62.2%)
-1.60B
est: -2.78B (+42.5%)
-233.46M
est: -3.30B (+92.9%)
-354.46M
est: -1.65B (+78.5%)
-355.66M
5.04M
est: 1.46B (-99.7%)
61.56M
est: -3.94B (+101.6%)
-5.33B
-5.33B – -5.33B
-35.2% YoY
-2.91B
-2.91B – -2.91B
+45.4% YoY
-3.45B
-3.45B – -3.45B
-18.7% YoY
-1.73B
-1.73B – -1.73B
+50.0% YoY
— – —
+100.0% YoY
SGA
1.32B
est: 1.60B (-17.7%)
982.57M
est: 668.29M (+47.0%)
632.57M
est: 261.57M (+141.8%)
376.66M
est: 357.56M (+5.3%)
261.60M
est: 288.08M (-9.2%)
186.90M
est: 362.16M (-48.4%)
140.71M
est: 423.22M (-66.8%)
61.05M
est: 1.27B (-95.2%)
52.11M
est: 530.79M (-90.2%)
207.75M
207.75M – 207.75M
-60.9% YoY
283.99M
283.99M – 283.99M
+36.7% YoY
228.81M
228.81M – 228.81M
-19.4% YoY
287.64M
287.64M – 287.64M
+25.7% YoY
336.14M
336.14M – 336.14M
+16.9% YoY
EPS
0.01
est: 0.04 (-81.1%)
-0.16
est: -0.11 (-40.1%)
-0.44
est: -0.15 (-185.0%)
-0.19
est: -0.08 (-125.6%)
-0.02
est: -0.10 (+79.4%)
-0.03
est: -0.05 (+37.4%)
-0.03
0.00
est: 0.04 (-99.5%)
0.00
est: -0.11 (+101.6%)
-0.15
-0.15 – -0.15
-35.2% YoY
-0.08
-0.08 – -0.08
+45.4% YoY
-0.10
-0.10 – -0.10
-18.7% YoY
-0.05
-0.05 – -0.05
+50.0% YoY
— – —
+100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 3/5 3/5 1/5 1/5 2/5
2026-05-28 C 2/5 1/5 3/5 3/5 1/5 1/5 2/5
2026-05-27 C 2/5 1/5 3/5 3/5 1/5 1/5 2/5
2026-05-26 C 2/5 1/5 3/5 3/5 1/5 1/5 2/5
2026-05-25 C 2/5 1/5 3/5 3/5 1/5 1/5 2/5
2026-05-22 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-21 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-20 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-19 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-18 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-15 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-14 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-13 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-12 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-11 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-08 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-07 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-06 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-05-05 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-04-30 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-04-29 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-04-28 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-04-27 C+ 2/5 1/5 4/5 3/5 1/5 2/5 2/5
2026-04-24 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-23 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-22 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-21 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-20 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-17 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-16 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.89M
OE per share TTM
0.00
Owner's Yield
0.42%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
293.0%

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
112.2K
Shares Outstanding
34.52B

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
Boonrut Mongkolratanakorn Assistant Vice President, Head of Compliance Unit & Investor Relations, Company Secretary and Executive Director 245.0K female
Pracha Phathayakorn Chief Operating Officer 235.0K male
Watchai Vilailuck Chief Executive Officer, Acting Head of Digital Network & Executive Chairman 155.0K male
Supavas Prohmvitak GM & Executive Director 135.0K male
Sumonthip Srimek Vice President of Accounting female
Hiran Phanbanlaem Assistant Vice President of Finance male
Wichai Rongkawilit Head of Internal Audit male
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