End-of-day quote
Thailand S.E.
03:30:00 13/05/2024 am IST
|
5-day change
|
1st Jan Change
|
38
THB
|
-0.65%
|
|
-1.30%
|
-30.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,733
|
48,890
|
1,03,980
|
54,961
|
65,015
|
45,510
|
-
|
-
|
Enterprise Value (EV)
1 |
29,837
|
48,902
|
1,05,683
|
57,642
|
65,015
|
46,319
|
47,407
|
48,394
|
P/E ratio
|
30.6
x
|
43.2
x
|
42.9
x
|
23.7
x
|
37.9
x
|
21.3
x
|
18.3
x
|
16
x
|
Yield
|
2.24%
|
1.93%
|
1.14%
|
3.44%
|
-
|
3.36%
|
3.78%
|
4.07%
|
Capitalization / Revenue
|
2.38
x
|
4.24
x
|
6.96
x
|
2.98
x
|
3.98
x
|
2.63
x
|
2.39
x
|
2.16
x
|
EV / Revenue
|
2.47
x
|
4.24
x
|
7.07
x
|
3.12
x
|
3.98
x
|
2.67
x
|
2.49
x
|
2.3
x
|
EV / EBITDA
|
16.1
x
|
23.1
x
|
28.3
x
|
17.3
x
|
23.6
x
|
13.8
x
|
12.5
x
|
11.4
x
|
EV / FCF
|
17.3
x
|
24.9
x
|
10,304
x
|
56.8
x
|
-
|
29.1
x
|
60.1
x
|
25.8
x
|
FCF Yield
|
5.79%
|
4.02%
|
0.01%
|
1.76%
|
-
|
3.43%
|
1.66%
|
3.88%
|
Price to Book
|
2.45
x
|
4.07
x
|
7.75
x
|
4.1
x
|
-
|
3.12
x
|
2.95
x
|
2.72
x
|
Nbr of stocks (in thousands)
|
11,72,794
|
11,78,062
|
11,81,590
|
11,81,966
|
11,82,089
|
11,82,089
|
-
|
-
|
Reference price
2 |
24.50
|
41.50
|
88.00
|
46.50
|
55.00
|
38.00
|
38.00
|
38.00
|
Announcement Date
|
11/02/20
|
16/02/21
|
08/02/22
|
07/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,097
|
11,527
|
14,938
|
18,456
|
16,344
|
17,337
|
19,061
|
21,028
|
EBITDA
1 |
1,856
|
2,121
|
3,733
|
3,328
|
2,755
|
3,350
|
3,792
|
4,255
|
EBIT
1 |
841
|
1,278
|
2,709
|
2,214
|
1,629
|
2,192
|
2,536
|
2,986
|
Operating Margin
|
6.95%
|
11.08%
|
18.13%
|
11.99%
|
9.97%
|
12.64%
|
13.3%
|
14.2%
|
Earnings before Tax (EBT)
1 |
990.4
|
1,230
|
2,683
|
2,490
|
1,879
|
2,294
|
2,662
|
3,031
|
Net income
1 |
934.5
|
1,127
|
2,426
|
2,317
|
1,720
|
2,106
|
2,449
|
2,872
|
Net margin
|
7.72%
|
9.78%
|
16.24%
|
12.56%
|
10.52%
|
12.15%
|
12.85%
|
13.66%
|
EPS
2 |
0.8000
|
0.9600
|
2.050
|
1.960
|
1.450
|
1.782
|
2.072
|
2.379
|
Free Cash Flow
1 |
1,727
|
1,967
|
10.26
|
1,015
|
-
|
1,591
|
788.2
|
1,875
|
FCF margin
|
14.27%
|
17.07%
|
0.07%
|
5.5%
|
-
|
9.17%
|
4.14%
|
8.92%
|
FCF Conversion (EBITDA)
|
93.05%
|
92.76%
|
0.27%
|
30.51%
|
-
|
47.48%
|
20.79%
|
44.07%
|
FCF Conversion (Net income)
|
184.79%
|
174.58%
|
0.42%
|
43.81%
|
-
|
75.51%
|
32.18%
|
65.31%
|
Dividend per Share
2 |
0.5500
|
0.8000
|
1.000
|
1.600
|
-
|
1.279
|
1.436
|
1.546
|
Announcement Date
|
11/02/20
|
16/02/21
|
08/02/22
|
07/02/23
|
13/02/24
|
-
|
-
|
-
|
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
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
3,818
|
4,198
|
4,533
|
4,667
|
4,634
|
4,622
|
4,025
|
3,898
|
4,326
|
4,434
|
4,148
|
4,350
|
-
|
4,550
|
4,521
|
-
|
EBITDA
|
890.8
|
-
|
785.4
|
842.2
|
0.8612
|
-
|
581.2
|
-
|
769.9
|
728.5
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
663
|
787.9
|
526.2
|
574.7
|
602
|
510.6
|
308.9
|
330.4
|
493
|
496.6
|
480
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
17.36%
|
18.77%
|
11.61%
|
12.31%
|
12.99%
|
11.05%
|
7.67%
|
8.48%
|
11.39%
|
11.2%
|
11.57%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
658.2
|
781.3
|
634.7
|
634.8
|
682.7
|
538
|
376.7
|
405.7
|
560.5
|
536.1
|
521.3
|
556
|
-
|
625
|
620
|
-
|
Net income
1 |
604.1
|
701
|
589.8
|
571.9
|
655.2
|
500.3
|
345.5
|
376.2
|
519.5
|
478.4
|
484
|
530
|
-
|
574
|
569
|
-
|
Net margin
|
15.82%
|
16.7%
|
13.01%
|
12.25%
|
14.14%
|
10.82%
|
8.58%
|
9.65%
|
12.01%
|
10.79%
|
11.67%
|
12.18%
|
-
|
12.62%
|
12.59%
|
-
|
EPS
2 |
0.5100
|
0.5900
|
0.5000
|
0.4800
|
0.5500
|
0.4200
|
0.2900
|
0.3200
|
0.4400
|
0.4000
|
0.4100
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
0.7000
|
Announcement Date
|
09/11/21
|
08/02/22
|
11/05/22
|
09/08/22
|
08/11/22
|
07/02/23
|
09/05/23
|
08/08/23
|
07/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,103
|
11.9
|
1,703
|
2,680
|
-
|
809
|
1,897
|
2,884
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5945
x
|
0.005632
x
|
0.4562
x
|
0.8055
x
|
-
|
0.2415
x
|
0.5003
x
|
0.6778
x
|
Free Cash Flow
1 |
1,727
|
1,967
|
10.3
|
1,015
|
-
|
1,591
|
788
|
1,875
|
ROE (net income / shareholders' equity)
|
7.9%
|
9.5%
|
19.1%
|
17.3%
|
-
|
15%
|
16.4%
|
17.6%
|
ROA (Net income/ Total Assets)
|
5.4%
|
6.65%
|
12.3%
|
10.8%
|
-
|
10.8%
|
11.8%
|
12.8%
|
Assets
1 |
17,311
|
16,939
|
19,664
|
21,472
|
-
|
19,558
|
20,742
|
22,499
|
Book Value Per Share
2 |
9.990
|
10.20
|
11.40
|
11.30
|
-
|
12.20
|
12.90
|
14.00
|
Cash Flow per Share
2 |
2.000
|
1.940
|
1.470
|
1.720
|
-
|
2.790
|
3.220
|
3.400
|
Capex
1 |
623
|
304
|
1,725
|
1,021
|
-
|
1,700
|
2,895
|
2,472
|
Capex / Sales
|
5.15%
|
2.64%
|
11.55%
|
5.53%
|
-
|
9.81%
|
15.19%
|
11.75%
|
Announcement Date
|
11/02/20
|
16/02/21
|
08/02/22
|
07/02/23
|
13/02/24
|
-
|
-
|
-
|
Average target price
45.9
THB Spread / Average Target +20.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -30.91% | 1.22B | | +82.51% | 2,225B | | +38.11% | 655B | | +20.27% | 620B | | +2.82% | 243B | | +29.47% | 206B | | +11.39% | 171B | | +43.95% | 136B | | -38.88% | 130B | | +56.13% | 122B |
Other Semiconductors
|