End-of-day quote
Thailand S.E.
03:30:00 21/05/2024 am IST
|
5-day change
|
1st Jan Change
|
13.1
THB
|
-2.24%
|
|
+0.77%
|
-14.94%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,345
|
20,544
|
17,475
|
-
|
-
|
Enterprise Value (EV)
1 |
23,345
|
24,942
|
21,931
|
21,765
|
21,927
|
P/E ratio
|
-
|
24.1
x
|
18.2
x
|
16
x
|
15.1
x
|
Yield
|
-
|
-
|
2.67%
|
3.05%
|
3.28%
|
Capitalization / Revenue
|
0.8
x
|
0.69
x
|
0.58
x
|
0.55
x
|
0.5
x
|
EV / Revenue
|
0.8
x
|
0.84
x
|
0.73
x
|
0.68
x
|
0.63
x
|
EV / EBITDA
|
16
x
|
14.5
x
|
11.9
x
|
10.8
x
|
10.3
x
|
EV / FCF
|
-
|
-25.7
x
|
-16
x
|
-21.1
x
|
-15.5
x
|
FCF Yield
|
-
|
-3.89%
|
-6.26%
|
-4.73%
|
-6.47%
|
Price to Book
|
-
|
3.62
x
|
2.73
x
|
2.43
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
13,34,000
|
13,34,000
|
13,34,000
|
-
|
-
|
Reference price
2 |
17.50
|
15.40
|
13.10
|
13.10
|
13.10
|
Announcement Date
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
29,358
|
29,578
|
30,240
|
32,015
|
34,736
|
EBITDA
1 |
-
|
1,460
|
1,719
|
1,842
|
2,007
|
2,121
|
EBIT
1 |
-
|
-
|
1,313
|
1,089
|
1,153
|
1,250
|
Operating Margin
|
-
|
-
|
4.44%
|
3.6%
|
3.6%
|
3.6%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
1,062
|
1,194
|
1,373
|
1,457
|
Net income
1 |
586.1
|
707.9
|
850
|
955
|
1,098
|
1,166
|
Net margin
|
-
|
2.41%
|
2.87%
|
3.16%
|
3.43%
|
3.36%
|
EPS
2 |
58.61
|
-
|
0.6400
|
0.7200
|
0.8200
|
0.8700
|
Free Cash Flow
1 |
-
|
-
|
-969.3
|
-1,372
|
-1,030
|
-1,419
|
FCF margin
|
-
|
-
|
-3.28%
|
-4.54%
|
-3.22%
|
-4.09%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.3500
|
0.4000
|
0.4300
|
Announcement Date
|
07/07/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
-
|
7,546
|
6,630
|
8,062
|
EBITDA
1 |
-
|
405.5
|
338.6
|
534.5
|
EBIT
1 |
-
|
305.9
|
234.7
|
420.8
|
Operating Margin
|
-
|
4.05%
|
3.54%
|
5.22%
|
Earnings before Tax (EBT)
1 |
-
|
249.1
|
176.5
|
342.6
|
Net income
1 |
267.3
|
199.5
|
141.6
|
274.6
|
Net margin
|
-
|
2.64%
|
2.14%
|
3.41%
|
EPS
2 |
0.2000
|
0.1500
|
0.1100
|
0.2100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/05/23
|
15/08/23
|
14/11/23
|
14/05/24
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
4,398
|
4,456
|
4,290
|
4,452
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.559
x
|
2.419
x
|
2.138
x
|
2.099
x
|
Free Cash Flow
1 |
-
|
-
|
-969
|
-1,372
|
-1,030
|
-1,419
|
ROE (net income / shareholders' equity)
|
-
|
19.3%
|
16%
|
15.8%
|
16.2%
|
15.3%
|
ROA (Net income/ Total Assets)
|
-
|
6.94%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
10,207
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
4.260
|
4.790
|
5.400
|
6.020
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
93.5
|
125
|
448
|
382
|
424
|
Capex / Sales
|
-
|
0.32%
|
0.42%
|
1.48%
|
1.19%
|
1.22%
|
Announcement Date
|
07/07/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
13.1
THB Average target price
16.2
THB Spread / Average Target +23.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.94% | 481M | | +12.91% | 4.97B | | -6.88% | 4.46B | | -1.93% | 3.28B | | +31.34% | 2.35B | | -8.16% | 1.47B | | -44.67% | 1.27B | | -4.22% | 767M | | +12.81% | 687M | | -17.06% | 424M |
Jewelry & Watch Retailers
|