Stock AU AFTER YOU
Add to a list
To use this feature you must be a member
Log inSign up

Financials After You

Equities

AU

TH7650010005

Restaurants & Bars

End-of-day quote Thailand S.E.
Other stock markets
 03:30:00 13/05/2024 am IST 		5-day change 1st Jan Change
9.2 THB -1.08% Intraday chart for After You +0.55% 0.00%
25/04 After You Public Company Limited Approves the Suspension of Dividend for the Year Ended December 31, 2023 CI
23/02 After You Public Company Limited Proposes Dividend for the Year 2023, Payable on 23 May 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,156 8,727 8,115 9,298 7,504 7,504 - -
Enterprise Value (EV) 1 8,156 8,727 8,115 9,051 7,504 7,204 7,139 7,147
P/E ratio 34.5 x 153 x 1,990 x 78.6 x 42.2 x 35.4 x 28.8 x 23.3 x
Yield 2.9% 0.56% - - - 2.28% 2.99% 3.64%
Capitalization / Revenue 6.83 x 11.4 x 13.1 x 9.92 x 6.16 x 4.9 x 4.08 x 3.54 x
EV / Revenue 6.83 x 11.4 x 13.1 x 9.65 x 6.16 x 4.71 x 3.88 x 3.37 x
EV / EBITDA 23.2 x 42.6 x 49.6 x 29.4 x 19.1 x 16 x 14 x 11.9 x
EV / FCF 46 x 85.3 x 86.9 x 44.4 x - 26.5 x 22.6 x 17.5 x
FCF Yield 2.18% 1.17% 1.15% 2.25% - 3.78% 4.43% 5.72%
Price to Book 7.85 x - - - - 7.13 x 6.57 x -
Nbr of stocks (in thousands) 8,15,624 8,15,624 8,15,624 8,15,624 8,15,624 8,15,624 - -
Reference price 2 10.00 10.70 9.950 11.40 9.200 9.200 9.200 9.200
Announcement Date 24/02/20 22/02/21 21/02/22 21/02/23 23/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,194 767.9 619.7 937.7 1,217 1,530 1,838 2,120
EBITDA 1 351 205 163.7 308.4 393.6 451 509.5 602.5
EBIT 1 282.4 68.81 6.089 155 230 276 337.5 410
Operating Margin 23.65% 8.96% 0.98% 16.53% 18.89% 18.04% 18.36% 19.34%
Earnings before Tax (EBT) 1 293.1 64.49 3.73 147.2 222.6 269 328 374
Net income 1 237.1 55.47 4.446 118.5 178.2 215 264 322
Net margin 19.85% 7.22% 0.72% 12.64% 14.63% 14.05% 14.36% 15.19%
EPS 2 0.2900 0.0700 0.005000 0.1450 0.2180 0.2600 0.3200 0.3950
Free Cash Flow 1 177.4 102.3 93.34 203.7 - 272 316 409
FCF margin 14.85% 13.32% 15.06% 21.73% - 17.78% 17.19% 19.3%
FCF Conversion (EBITDA) 50.55% 49.89% 57.02% 66.06% - 60.31% 62.02% 67.88%
FCF Conversion (Net income) 74.83% 184.36% 2,099.22% 171.94% - 126.51% 119.7% 127.02%
Dividend per Share 2 0.2900 0.0600 - - - 0.2100 0.2750 0.3350
Announcement Date 24/02/20 22/02/21 21/02/22 21/02/23 23/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - - - - 247.6 263.7 267.9 301.6 340.5 317.1 340.1
EBITDA 1 - - - - 81.44 84.47 80.43 - 111.2 104.1 113.4
EBIT 1 - - - - 43.76 45.81 43.55 54.78 - 61.1 69.71
Operating Margin - - - - 17.67% 17.37% 16.26% 18.17% - 19.27% 20.5%
Earnings before Tax (EBT) 1 - - - - 42.02 44.52 42.72 53.74 67.19 58.98 67.57
Net income 1 -13.09 13.22 14.56 34.33 33.52 36.06 34.17 43.08 53.77 47.15 54.17
Net margin - - - - 13.54% 13.68% 12.76% 14.29% 15.79% 14.87% 15.93%
EPS 2 - - - 0.0420 0.0410 0.0440 0.0400 - - 0.0580 0.0700
Dividend per Share - - - - - - - - - - -
Announcement Date 08/11/21 21/02/22 13/05/22 10/08/22 14/11/22 21/02/23 10/05/23 10/08/23 10/11/23 23/02/24 10/05/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 247 - 300 365 357
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 177 102 93.3 204 - 272 316 409
ROE (net income / shareholders' equity) 23.8% 5.87% 0.54% 13.6% - 27.2% 29.6% 54.3%
ROA (Net income/ Total Assets) 20.6% 4.43% 0.37% 9.9% - 15.3% 17.6% 21.8%
Assets 1 1,149 1,252 1,217 1,196 - 1,405 1,500 1,477
Book Value Per Share 2 1.270 - - - - 1.290 1.400 -
Cash Flow per Share - - - - - - - -
Capex 1 160 - 13.3 61 - 148 136 102
Capex / Sales 13.36% - 2.14% 6.5% - 9.67% 7.4% 4.81%
Announcement Date 24/02/20 22/02/21 21/02/22 21/02/23 23/02/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for After You

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.2 THB
Average target price
12.75 THB
Spread / Average Target
+38.59%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
AFTER YOU Stock After You
0.00% 206M
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+39.72% 88.97B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+4.38% 38.76B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-4.50% 24.23B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-7.71% 23.17B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+23.78% 18.07B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-8.34% 14.74B
WINGSTOP INC. Stock Wingstop Inc.
+47.10% 11.45B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
-1.60% 7.13B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+11.46% 5.78B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. AU Stock
  4. Financials After You
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW