End-of-day quote
Thailand S.E.
03:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
24.7
THB
|
-2.18%
|
|
+1.23%
|
-12.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,20,673
|
2,29,868
|
2,61,130
|
2,26,190
|
2,07,800
|
1,81,687
|
-
|
-
|
Enterprise Value (EV)
1 |
2,20,673
|
2,29,868
|
2,61,130
|
2,26,190
|
2,07,800
|
1,81,687
|
1,81,687
|
1,81,687
|
P/E ratio
|
6.74
x
|
9.98
x
|
7.73
x
|
7.36
x
|
6.31
x
|
5.88
x
|
5.14
x
|
6.1
x
|
Yield
|
2.83%
|
1.12%
|
2.39%
|
-
|
3.01%
|
4.05%
|
4.76%
|
4.05%
|
Capitalization / Revenue
|
1.81
x
|
2.02
x
|
2.12
x
|
1.94
x
|
1.5
x
|
1.25
x
|
1.18
x
|
1.17
x
|
EV / Revenue
|
1.81
x
|
2.02
x
|
2.12
x
|
1.94
x
|
1.5
x
|
1.25
x
|
1.18
x
|
1.17
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.81
x
|
0.8
x
|
0.82
x
|
0.66
x
|
0.56
x
|
0.46
x
|
0.43
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
73,55,762
|
73,55,762
|
73,55,762
|
73,55,762
|
73,55,762
|
73,55,762
|
-
|
-
|
Reference price
2 |
30.00
|
31.25
|
35.50
|
30.75
|
28.25
|
24.70
|
24.70
|
24.70
|
Announcement Date
|
20/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,21,608
|
1,13,987
|
1,22,906
|
1,16,416
|
1,38,948
|
1,45,535
|
1,54,152
|
1,55,337
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
69,439
|
65,522
|
73,952
|
65,381
|
77,113
|
79,804
|
84,514
|
80,950
|
Operating Margin
|
57.1%
|
57.48%
|
60.17%
|
56.16%
|
55.5%
|
54.83%
|
54.82%
|
52.11%
|
Earnings before Tax (EBT)
1 |
41,236
|
28,878
|
42,348
|
38,728
|
41,496
|
38,855
|
44,521
|
37,507
|
Net income
1 |
32,749
|
23,040
|
33,794
|
30,713
|
32,930
|
32,447
|
35,400
|
29,822
|
Net margin
|
26.93%
|
20.21%
|
27.5%
|
26.38%
|
23.7%
|
22.29%
|
22.96%
|
19.2%
|
EPS
2 |
4.450
|
3.130
|
4.590
|
4.180
|
4.480
|
4.200
|
4.810
|
4.050
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8500
|
0.3500
|
0.8500
|
-
|
0.8500
|
1.000
|
1.175
|
1.000
|
Announcement Date
|
20/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
|
-
|
28,787
|
-
|
28,220
|
28,643
|
-
|
29,711
|
-
|
30,045
|
32,146
|
35,392
|
41,365
|
38,533
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
16,154
|
-
|
16,158
|
16,308
|
-
|
16,498
|
-
|
16,715
|
18,351
|
19,399
|
22,648
|
21,949
|
-
|
Operating Margin
|
-
|
56.12%
|
-
|
57.26%
|
56.94%
|
-
|
55.53%
|
-
|
55.63%
|
57.09%
|
54.81%
|
54.75%
|
56.96%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
21,048
|
6,385
|
-
|
7,418
|
7,834
|
-
|
8,070
|
7,391
|
8,676
|
8,425
|
8,096
|
7,732
|
7,543
|
8,293
|
Net margin
|
-
|
22.18%
|
-
|
26.29%
|
27.35%
|
-
|
27.16%
|
-
|
28.88%
|
26.21%
|
22.87%
|
18.69%
|
19.57%
|
-
|
EPS
2 |
2.860
|
0.8600
|
-
|
1.010
|
1.060
|
-
|
1.100
|
1.010
|
1.180
|
1.150
|
1.100
|
1.050
|
1.030
|
1.130
|
Dividend per Share
|
-
|
-
|
0.4500
|
-
|
-
|
0.4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/07/21
|
20/01/22
|
20/01/22
|
20/04/22
|
20/07/22
|
20/07/22
|
20/10/22
|
19/01/23
|
21/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
19/04/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.8%
|
8.25%
|
11.2%
|
9.33%
|
9.28%
|
8.1%
|
8.63%
|
7%
|
ROA (Net income/ Total Assets)
|
1.44%
|
0.93%
|
1.32%
|
1.2%
|
1.22%
|
1.1%
|
1.18%
|
1%
|
Assets
1 |
22,66,646
|
24,84,610
|
25,54,360
|
25,59,415
|
27,02,686
|
29,49,727
|
30,00,000
|
29,82,200
|
Book Value Per Share
2 |
36.80
|
39.10
|
43.20
|
46.50
|
50.50
|
53.30
|
57.50
|
59.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
24.7
THB Average target price
29.5
THB Spread / Average Target +19.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.57% | 5.03B | | +17.23% | 567B | | +16.19% | 305B | | +19.63% | 260B | | +23.01% | 188B | | +27.52% | 173B | | +8.47% | 159B | | -0.77% | 155B | | +8.37% | 149B | | +12.88% | 141B |
Other Banks
|