AKS Corporation PCL

฿0.01As of Sun 8 Nov 2026, 12:00 UTC

SET:AKSReal Estate

Country Thailand

PE (Fwd) •••

TSR 9Y CAGR (40.59%)

Div yield —

ROE (241.45%)

Real Estate (Development)

Beta (5Y) (0.90)

PE TTM —

TSR TTM (50.00%)

Mkt cap ฿40.73M

ROIC (353.46%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

฿0.0096

(3.61%)

(77.99%)

Hold 9|5|8|9|10

TTM

FYE 31 Dec THB

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025E

FY2026E

Trend

5Y

10Y

Peers

1.017

Revenue฿M

7.437

7.701

7.911

8.216

8.471

8.939

9.440

9.570

10.06

1.068

1.260

4.14%

3.55%

8

22.67

Revenue growth%

12.98

10.42

9.29

7.50

7.09

4.71

3.23

0.40

0.40

25.25

7.30

3.23

7.29

25

21.87

Gross margin%

10.99

10.61

13.22

13.06

13.18

15.29

16.09

16.09

16.62

2.01

6.39

16.09

13.20

65

29.68

Operating margin%

12.28

10.01

12.13

14.52

16.19

15.83

14.60

13.64

14.01

15.10

23.68

14.60

13.83

16

23.97

Net margin%

7.08

9.23

7.56

5.89

8.38

10.19

8.95

10.39

12.62

3.24

19.15

10.19

8.66

42

19.00

P/E ratio (avg)x

39.21

44.59

46.10

43.41

43.86

40.89

44.74

45.74

51.36

31.84

11.36

44.74

44.23

12

37.09

EV/EBITx

26.23

25.02

23.61

26.25

25.33

25.35

25.61

29.90

34.29

15.83

7.771

25.61

25.48

45

3.58

FCF yield (avg)%

8.07

9.05

9.17

10.05

7.97

7.39

8.91

9.77

9.15

29.97

23.17

8.91

8.98

90

26.82

FCF margin%

25.12

24.63

21.87

23.24

20.34

21.64

22.66

25.14

26.01

26.51

27.40

22.66

23.67

90

0.535

FCF / Net incomex

0.719

0.756

0.826

0.980

1.073

1.289

1.346

1.517

1.643

1.040

0.476

1.346

1.027

61

14.92

ROIC%

16.61

15.38

15.58

13.36

12.86

13.25

11.34

8.99

10.60

16.65

26.75

11.34

13.30

18

14.02

Return on equity%

25.22

26.51

24.48

25.37

26.62

29.31

30.04

27.36

28.09

26.91

19.58

28.09

26.91

58

25.29

Return on assets%

12.36

9.45

10.16

8.53

10.37

12.06

14.94

16.32

17.44

16.70

22.42

14.94

12.21

83

—

EPS฿

—

—

—

—

—

—

—

—

—

—

—

(2.96%)

(4.81%)

—

20.03

EPS growth%

18.09

19.96

20.94

19.70

17.22

17.48

18.28

19.15

17.29

26.04

14.43

17.48

18.72

43

—

Bookvalue per sh฿

—

—

—

—

—

—

—

—

—

—

—

5.96%

3.52%

—

—

FCF per share฿

—

—

—

—

—

—

—

—

—

—

—

4.16%

5.98%

—

—

Dividend per sh฿

—

—

—

—

—

—

—

—

—

—

—

7.66%

10.53%

—

2.70

Div yield (avg)%

5.95

7.41

5.77

8.34

8.13

7.80

8.68

7.15

4.60

27.97

29.83

7.80

7.60

24

24.36

Payout ratio%

23.76

23.82

24.69

24.39

22.02

21.37

20.48

17.89

20.24

18.55

29.79

20.48

21.92

56

4.191

Shares (diluted)B

4.871

5.401

4.917

5.218

5.147

4.789

4.896

5.064

5.239

4.111

4.175

0.08%

1.62%

15

24.80

Buyback yield%

36.21

34.07

36.04

35.59

36.29

36.56

39.10

36.91

37.69

3.53

21.94

36.91

36.25

13

1.607

D/E ratiox

0.363

0.406

0.363

0.345

0.351

0.379

0.342

0.374

0.356

1.174

1.250

0.356

0.363

19

4.056

Enterprise value฿M

7.606

7.032

6.574

6.319

6.482

6.444

7.273

7.815

8.874

6.847

1.462

7.03%

2.07%

72

6.027

LT debt฿M

7.820

7.322

6.722

7.232

7.608

7.972

8.050

7.716

6.772

4.450

6.356

(1.31%)

(1.32%)

92

Peers (US$1.218M)

Cap (US$)

PE

Sivarom Real Estate PCL

4.729M

—

K.C. Property PCL

3.096M

—

Preecha Group PCL

2.312M

—

Eurotex Industries and…

1.137M

—

Capital

TTM

5Y

10Y

Leveragex

2.656

0.104

0.093

EBIT/Intx

0.091

0.792

0.865

Own earn%

(73.16)

74.46

81.60

Sh yield%

27.49

44.36

43.21

Owners

Insiders/Inst%

7.87

61.80

Short interest%

2.30

SBC / revenue%

3.97

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

2

Op margin range%

10–16

$1 testx

—

Incr. ROIC%

4

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

฿10.06M

3.55%

1.00×

Cost of revenue

฿6.116M

3.46%

0.99×

Operating expenses

฿1.248M

4.83%

1.13×