End-of-day quote
Thailand S.E.
03:30:00 21/06/2024 am IST
|
5-day change
|
1st Jan Change
|
54.5
THB
|
+0.46%
|
|
-2.68%
|
-2.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,49,029
|
5,23,266
|
5,30,003
|
6,13,097
|
5,03,054
|
4,89,579
|
-
|
-
|
Enterprise Value (EV)
1 |
7,64,215
|
7,75,608
|
8,95,146
|
8,93,025
|
7,63,083
|
7,88,295
|
7,67,053
|
7,53,608
|
P/E ratio
|
30.4
x
|
34.7
x
|
44.4
x
|
49.1
x
|
27.9
x
|
21.5
x
|
18.9
x
|
16.7
x
|
Yield
|
1.73%
|
1.55%
|
1.02%
|
1.1%
|
1.79%
|
2.22%
|
2.52%
|
2.87%
|
Capitalization / Revenue
|
1.18
x
|
1
x
|
0.94
x
|
0.74
x
|
0.56
x
|
0.51
x
|
0.48
x
|
0.45
x
|
EV / Revenue
|
1.39
x
|
1.47
x
|
1.58
x
|
1.08
x
|
0.85
x
|
0.82
x
|
0.75
x
|
0.7
x
|
EV / EBITDA
|
17.2
x
|
16
x
|
20.8
x
|
12.3
x
|
9.78
x
|
9.35
x
|
8.52
x
|
7.79
x
|
EV / FCF
|
32.3
x
|
32.6
x
|
27.8
x
|
20.2
x
|
12.1
x
|
74.1
x
|
25.5
x
|
21.3
x
|
FCF Yield
|
3.09%
|
3.06%
|
3.6%
|
4.95%
|
8.24%
|
1.35%
|
3.91%
|
4.7%
|
Price to Book
|
6.92
x
|
5.41
x
|
5.09
x
|
6.09
x
|
4.53
x
|
4.03
x
|
3.64
x
|
3.3
x
|
Nbr of stocks (in thousands)
|
89,83,101
|
89,83,101
|
89,83,101
|
89,83,101
|
89,83,101
|
89,83,101
|
-
|
-
|
Reference price
2 |
72.25
|
58.25
|
59.00
|
68.25
|
56.00
|
54.50
|
54.50
|
54.50
|
Announcement Date
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,50,901
|
5,25,884
|
5,65,207
|
8,29,099
|
8,95,281
|
9,62,702
|
10,18,844
|
10,76,574
|
EBITDA
1 |
44,306
|
48,502
|
42,992
|
72,352
|
78,034
|
84,281
|
90,033
|
96,744
|
EBIT
1 |
33,087
|
27,852
|
18,196
|
35,808
|
41,451
|
47,856
|
52,167
|
57,669
|
Operating Margin
|
6.01%
|
5.3%
|
3.22%
|
4.32%
|
4.63%
|
4.97%
|
5.12%
|
5.36%
|
Earnings before Tax (EBT)
1 |
26,764
|
19,262
|
12,577
|
20,082
|
26,454
|
32,785
|
37,775
|
43,231
|
Net income
1 |
22,343
|
16,102
|
12,985
|
13,272
|
18,482
|
22,700
|
25,921
|
29,427
|
Net margin
|
4.06%
|
3.06%
|
2.3%
|
1.6%
|
2.06%
|
2.36%
|
2.54%
|
2.73%
|
EPS
2 |
2.380
|
1.680
|
1.330
|
1.390
|
2.010
|
2.537
|
2.882
|
3.264
|
Free Cash Flow
1 |
23,640
|
23,761
|
32,247
|
44,176
|
62,902
|
10,633
|
30,027
|
35,433
|
FCF margin
|
4.29%
|
4.52%
|
5.71%
|
5.33%
|
7.03%
|
1.1%
|
2.95%
|
3.29%
|
FCF Conversion (EBITDA)
|
53.36%
|
48.99%
|
75.01%
|
61.06%
|
80.61%
|
12.62%
|
33.35%
|
36.63%
|
FCF Conversion (Net income)
|
105.8%
|
147.56%
|
248.33%
|
332.85%
|
340.34%
|
46.84%
|
115.84%
|
120.41%
|
Dividend per Share
2 |
1.250
|
0.9000
|
0.6000
|
0.7500
|
1.000
|
1.209
|
1.372
|
1.563
|
Announcement Date
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,64,072
|
1,79,226
|
1,94,409
|
2,08,210
|
4,02,619
|
2,07,617
|
2,18,863
|
2,15,895
|
2,25,603
|
4,41,498
|
2,20,051
|
2,33,732
|
2,34,315
|
2,41,071
|
2,32,535
|
2,49,607
|
-
|
-
|
EBITDA
|
19,736
|
18,518
|
17,740
|
17,291
|
35,031
|
-
|
18,770
|
18,750
|
19,088
|
37,838
|
18,783
|
21,413
|
14,816
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,113
|
-
|
8,780
|
8,310
|
17,090
|
9,272
|
9,313
|
9,765
|
9,985
|
19,751
|
9,582
|
12,119
|
12,207
|
12,431
|
8,027
|
17,059
|
-
|
-
|
Operating Margin
|
5.34%
|
-
|
4.52%
|
3.99%
|
4.24%
|
4.47%
|
4.26%
|
4.52%
|
4.43%
|
4.47%
|
4.35%
|
5.19%
|
5.21%
|
5.16%
|
3.45%
|
6.83%
|
-
|
-
|
Earnings before Tax (EBT)
|
10,256
|
-
|
5,200
|
4,548
|
9,748
|
5,277
|
5,057
|
5,996
|
6,099
|
12,095
|
6,045
|
8,314
|
8,944
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
8,532
|
6,704
|
3,453
|
3,004
|
6,457
|
3,677
|
3,138
|
4,123
|
4,438
|
8,561
|
4,424
|
5,497
|
6,319
|
6,118
|
-
|
-
|
-
|
-
|
Net margin
|
3.23%
|
3.74%
|
1.78%
|
1.44%
|
1.6%
|
1.77%
|
1.43%
|
1.91%
|
1.97%
|
1.94%
|
2.01%
|
2.35%
|
2.7%
|
2.54%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.8900
|
0.7100
|
0.3600
|
0.3100
|
0.6700
|
0.3900
|
0.3400
|
0.4500
|
0.4800
|
0.9300
|
0.4800
|
0.6000
|
0.6900
|
0.6523
|
0.6272
|
0.6839
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.7500
|
-
|
-
|
-
|
-
|
-
|
-
|
1.013
|
-
|
-
|
-
|
1.186
|
Announcement Date
|
11/08/20
|
24/02/22
|
11/05/22
|
10/08/22
|
10/08/22
|
11/11/22
|
23/02/23
|
10/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
23/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,15,185
|
2,52,342
|
3,65,143
|
2,79,928
|
2,60,029
|
2,98,716
|
2,77,474
|
2,64,029
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.6
x
|
5.203
x
|
8.493
x
|
3.869
x
|
3.332
x
|
3.544
x
|
3.082
x
|
2.729
x
|
Free Cash Flow
1 |
23,640
|
23,761
|
32,247
|
44,176
|
62,902
|
10,633
|
30,027
|
35,433
|
ROE (net income / shareholders' equity)
|
25%
|
16.9%
|
12.9%
|
13%
|
17.5%
|
19.7%
|
20.3%
|
21%
|
ROA (Net income/ Total Assets)
|
5.96%
|
3.58%
|
1.78%
|
1.43%
|
2%
|
2.48%
|
3.09%
|
3.65%
|
Assets
1 |
3,74,677
|
4,49,487
|
7,27,641
|
9,27,962
|
9,25,263
|
9,15,319
|
8,39,262
|
8,06,228
|
Book Value Per Share
2 |
10.40
|
10.80
|
11.60
|
11.20
|
12.40
|
13.50
|
15.00
|
16.50
|
Cash Flow per Share
2 |
4.310
|
4.080
|
5.160
|
7.780
|
9.700
|
7.360
|
7.630
|
8.750
|
Capex
1 |
16,837
|
15,387
|
14,072
|
25,698
|
24,270
|
37,320
|
36,180
|
36,092
|
Capex / Sales
|
3.06%
|
2.93%
|
2.49%
|
3.1%
|
2.71%
|
3.88%
|
3.55%
|
3.35%
|
Announcement Date
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Last Close Price
54.5
THB Average target price
75.2
THB Spread / Average Target +37.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.23% | 55TCr | | +0.30% | 3.65TCr | | +9.84% | 3.62TCr | | +20.24% | 3.43TCr | | +8.44% | 2.85TCr | | -9.60% | 2.72TCr | | +8.09% | 1.83TCr | | +14.13% | 1.82TCr | | +17.68% | 1.31TCr |
Other Food Retail & Distribution
|