End-of-day quote
Thailand S.E.
03:30:00 04/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1.07
THB
|
+2.88%
|
|
+8.08%
|
+13.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,18,176
|
5,08,619
|
7,24,739
|
6,50,552
|
5,72,350
|
6,65,346
|
-
|
-
|
Enterprise Value (EV)
1 |
1,83,247
|
5,45,613
|
7,08,260
|
6,18,292
|
5,01,295
|
5,76,128
|
4,98,373
|
4,38,976
|
P/E ratio
|
69.4
x
|
116
x
|
205
x
|
29.8
x
|
18.9
x
|
18.1
x
|
14.7
x
|
12.1
x
|
Yield
|
0.17%
|
0.09%
|
0.05%
|
0.67%
|
1.59%
|
1.47%
|
1.76%
|
2.2%
|
Capitalization / Revenue
|
0.97
x
|
3.31
x
|
3.35
x
|
1.53
x
|
0.95
x
|
0.89
x
|
0.75
x
|
0.66
x
|
EV / Revenue
|
1.5
x
|
3.56
x
|
3.28
x
|
1.46
x
|
0.83
x
|
0.77
x
|
0.56
x
|
0.43
x
|
EV / EBITDA
|
10.9
x
|
24.4
x
|
38.4
x
|
15
x
|
6.25
x
|
6.52
x
|
4.5
x
|
3.54
x
|
EV / FCF
|
79.4
x
|
16.1
x
|
24.5
x
|
14.2
x
|
10.4
x
|
11.7
x
|
10.7
x
|
6.21
x
|
FCF Yield
|
1.26%
|
6.21%
|
4.09%
|
7.06%
|
9.6%
|
8.56%
|
9.33%
|
16.1%
|
Price to Book
|
1.67
x
|
8.6
x
|
6.65
x
|
4.46
x
|
4.08
x
|
3.74
x
|
3.12
x
|
2.74
x
|
Nbr of stocks (in thousands)
|
27,28,143
|
27,28,143
|
29,11,143
|
29,05,632
|
29,05,632
|
29,03,755
|
-
|
-
|
Reference price
2 |
34.72
|
171.0
|
217.2
|
170.1
|
194.9
|
213.9
|
213.9
|
213.9
|
Announcement Date
|
31/03/20
|
29/03/21
|
29/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,21,778
|
1,53,469
|
2,16,142
|
4,24,061
|
6,02,315
|
7,51,198
|
8,85,114
|
10,13,695
|
EBITDA
1 |
16,806
|
22,381
|
18,465
|
41,328
|
80,265
|
88,347
|
1,10,630
|
1,24,113
|
EBIT
1 |
7,337
|
10,193
|
4,632
|
21,542
|
38,103
|
41,984
|
52,029
|
64,061
|
Operating Margin
|
6.03%
|
6.64%
|
2.14%
|
5.08%
|
6.33%
|
5.59%
|
5.88%
|
6.32%
|
Earnings before Tax (EBT)
1 |
2,431
|
6,883
|
4,518
|
21,080
|
37,269
|
43,409
|
53,359
|
64,636
|
Net income
1 |
1,614
|
4,234
|
3,045
|
16,622
|
30,041
|
34,307
|
41,418
|
48,651
|
Net margin
|
1.33%
|
2.76%
|
1.41%
|
3.92%
|
4.99%
|
4.57%
|
4.68%
|
4.8%
|
EPS
2 |
0.5000
|
1.470
|
1.060
|
5.710
|
10.32
|
11.83
|
14.55
|
17.64
|
Free Cash Flow
1 |
2,307
|
33,878
|
28,949
|
43,649
|
48,102
|
49,308
|
46,483
|
70,713
|
FCF margin
|
1.89%
|
22.07%
|
13.39%
|
10.29%
|
7.99%
|
6.56%
|
5.25%
|
6.98%
|
FCF Conversion (EBITDA)
|
13.73%
|
151.37%
|
156.78%
|
105.62%
|
59.93%
|
55.81%
|
42.02%
|
56.97%
|
FCF Conversion (Net income)
|
142.89%
|
800.08%
|
950.66%
|
262.59%
|
160.12%
|
143.73%
|
112.23%
|
145.35%
|
Dividend per Share
2 |
0.0600
|
0.1480
|
0.1050
|
1.142
|
3.096
|
3.138
|
3.770
|
4.703
|
Announcement Date
|
31/03/20
|
29/03/21
|
29/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
59,594
|
58,028
|
95,441
|
89,131
|
70,950
|
1,22,169
|
66,825
|
83,782
|
1,50,607
|
1,17,081
|
1,56,373
|
2,73,453
|
1,20,174
|
1,39,951
|
1,62,151
|
1,80,041
|
1,24,944
|
1,69,836
|
2,06,479
|
2,42,484
|
1,77,263
|
2,06,435
|
EBITDA
|
10,382
|
9,131
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,874
|
3,874
|
6,319
|
1,854
|
763.2
|
3,269
|
1,061
|
3,561
|
4,622
|
7,463
|
9,456
|
-
|
5,299
|
8,433
|
12,906
|
11,466
|
5,798
|
6,794
|
11,363
|
13,422
|
-
|
-
|
Operating Margin
|
8.18%
|
6.68%
|
6.62%
|
2.08%
|
1.08%
|
2.68%
|
1.59%
|
4.25%
|
3.07%
|
6.37%
|
6.05%
|
-
|
4.41%
|
6.03%
|
7.96%
|
6.37%
|
4.64%
|
4%
|
5.5%
|
5.54%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
565.2
|
2,928
|
3,955
|
-
|
-
|
2,314
|
-
|
-
|
4,641
|
-
|
8,961
|
16,438
|
5,217
|
8,183
|
12,665
|
11,203
|
5,717
|
19,469
|
1,03,481
|
-91,639
|
-
|
-
|
Net income
1 |
157
|
1,662
|
2,572
|
-
|
602.1
|
1,872
|
-
|
2,787
|
3,595
|
5,716
|
7,311
|
13,027
|
4,130
|
6,824
|
10,413
|
8,674
|
4,569
|
7,615
|
11,559
|
13,253
|
-
|
-
|
Net margin
|
0.26%
|
2.86%
|
2.69%
|
-
|
0.85%
|
1.53%
|
-
|
3.33%
|
2.39%
|
4.88%
|
4.68%
|
4.76%
|
3.44%
|
4.88%
|
6.42%
|
4.82%
|
3.66%
|
4.48%
|
5.6%
|
5.47%
|
-
|
-
|
EPS
2 |
0.0100
|
0.5600
|
0.9100
|
0.4100
|
-
|
0.6500
|
-
|
-
|
1.240
|
-
|
-
|
4.470
|
1.420
|
2.350
|
3.580
|
2.970
|
1.570
|
2.590
|
4.090
|
3.760
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/03/20
|
28/08/20
|
29/03/21
|
27/08/21
|
29/03/22
|
29/03/22
|
27/04/22
|
29/08/22
|
29/08/22
|
28/10/22
|
28/03/23
|
28/03/23
|
27/04/23
|
28/08/23
|
30/10/23
|
26/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
65,072
|
36,994
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
16,091
|
32,260
|
71,056
|
89,218
|
1,66,973
|
2,26,371
|
Leverage (Debt/EBITDA)
|
3.872
x
|
1.653
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,307
|
33,878
|
28,949
|
43,649
|
48,102
|
49,308
|
46,483
|
70,713
|
ROE (net income / shareholders' equity)
|
2.88%
|
7.43%
|
3.73%
|
16.1%
|
24.4%
|
21.1%
|
22.9%
|
22.8%
|
ROA (Net income/ Total Assets)
|
0.83%
|
2.14%
|
1.23%
|
4.21%
|
5.12%
|
4.77%
|
5.12%
|
5.18%
|
Assets
1 |
1,95,100
|
1,98,326
|
2,48,404
|
3,94,820
|
5,86,700
|
7,18,634
|
8,08,737
|
9,39,772
|
Book Value Per Share
2 |
20.80
|
19.90
|
32.70
|
38.10
|
47.80
|
57.20
|
68.60
|
78.10
|
Cash Flow per Share
2 |
5.400
|
15.80
|
22.80
|
48.40
|
58.40
|
38.70
|
46.30
|
50.20
|
Capex
1 |
12,434
|
11,515
|
36,517
|
97,189
|
1,21,623
|
95,025
|
88,235
|
88,414
|
Capex / Sales
|
10.21%
|
7.5%
|
16.89%
|
22.92%
|
20.19%
|
12.65%
|
9.97%
|
8.72%
|
Announcement Date
|
31/03/20
|
29/03/21
|
29/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Last Close Price
213.9
CNY Average target price
267
CNY Spread / Average Target +24.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.79% | 84.42B | | -4.48% | 76.48B | | +21.94% | 73.59B | | +18.19% | 47.19B | | +19.00% | 34.67B | | +5.40% | 22.81B | | -18.48% | 16.23B | | +37.93% | 11.77B | | -9.92% | 10.27B |
Automobiles & Multi Utility Vehicles
|