End-of-day quote
Thailand S.E.
03:30:00 30/05/2024 am IST
|
5-day change
|
1st Jan Change
|
64
THB
|
+1.19%
|
|
+1.99%
|
+26.11%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,312
|
19,310
|
-
|
-
|
Enterprise Value (EV)
1 |
13,866
|
17,913
|
17,590
|
19,310
|
P/E ratio
|
36.5
x
|
33.3
x
|
27.4
x
|
23.3
x
|
Yield
|
0.71%
|
1.41%
|
1.54%
|
2.19%
|
Capitalization / Revenue
|
7.99
x
|
8.38
x
|
7.24
x
|
6.36
x
|
EV / Revenue
|
7.23
x
|
7.77
x
|
6.59
x
|
6.36
x
|
EV / EBITDA
|
23.6
x
|
24.9
x
|
20.3
x
|
19.8
x
|
EV / FCF
|
-49.1
x
|
32.8
x
|
30.9
x
|
22.8
x
|
FCF Yield
|
-2.04%
|
3.05%
|
3.23%
|
4.38%
|
Price to Book
|
5.12
x
|
5.76
x
|
5.17
x
|
4.55
x
|
Nbr of stocks (in thousands)
|
3,01,714
|
3,01,712
|
-
|
-
|
Reference price
2 |
50.75
|
64.00
|
64.00
|
64.00
|
Announcement Date
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,917
|
2,305
|
2,668
|
3,038
|
EBITDA
1 |
-
|
586.4
|
718.8
|
867.6
|
976.7
|
EBIT
1 |
-
|
524.8
|
642
|
752.3
|
879
|
Operating Margin
|
-
|
27.38%
|
27.85%
|
28.2%
|
28.94%
|
Earnings before Tax (EBT)
1 |
-
|
521
|
758
|
829.5
|
948
|
Net income
1 |
300.9
|
416.3
|
574.3
|
706.6
|
826.3
|
Net margin
|
-
|
21.72%
|
24.91%
|
26.48%
|
27.2%
|
EPS
2 |
1.408
|
1.391
|
1.921
|
2.338
|
2.743
|
Free Cash Flow
1 |
-
|
-282.2
|
545.5
|
568.8
|
845.9
|
FCF margin
|
-
|
-14.73%
|
23.66%
|
21.32%
|
27.85%
|
FCF Conversion (EBITDA)
|
-
|
-
|
75.89%
|
65.56%
|
86.61%
|
FCF Conversion (Net income)
|
-
|
-
|
94.98%
|
80.49%
|
102.37%
|
Dividend per Share
2 |
-
|
0.3588
|
0.9050
|
0.9868
|
1.400
|
Announcement Date
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
-
|
479.2
|
542.6
|
477
|
EBITDA
1 |
-
|
130.1
|
230.3
|
150.7
|
EBIT
1 |
-
|
118.4
|
200.1
|
122.5
|
Operating Margin
|
-
|
24.71%
|
36.88%
|
25.68%
|
Earnings before Tax (EBT)
1 |
-
|
124.9
|
203.6
|
129.7
|
Net income
1 |
81.49
|
99.8
|
163.5
|
106.2
|
Net margin
|
-
|
20.82%
|
30.13%
|
22.27%
|
EPS
2 |
0.2704
|
0.3675
|
0.4550
|
0.3500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/08/23
|
14/11/23
|
22/02/24
|
15/05/24
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,446
|
1,397
|
1,720
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-282
|
546
|
569
|
846
|
ROE (net income / shareholders' equity)
|
-
|
24.5%
|
18.2%
|
20%
|
20.6%
|
ROA (Net income/ Total Assets)
|
-
|
18.2%
|
16.4%
|
16.5%
|
16.5%
|
Assets
1 |
-
|
2,292
|
3,502
|
4,295
|
5,008
|
Book Value Per Share
2 |
-
|
9.910
|
11.10
|
12.40
|
14.10
|
Cash Flow per Share
2 |
-
|
1.550
|
1.900
|
2.580
|
3.000
|
Capex
1 |
-
|
745
|
673
|
155
|
78.5
|
Capex / Sales
|
-
|
38.84%
|
29.19%
|
5.82%
|
2.58%
|
Announcement Date
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Average target price
74.96
THB Spread / Average Target +17.12% Consensus |