End-of-day quote
Thailand S.E.
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
3.2
THB
|
-2.44%
|
|
-4.76%
|
-18.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,486
|
11,320
|
8,422
|
7,600
|
5,368
|
4,382
|
-
|
Enterprise Value (EV)
1 |
7,486
|
18,651
|
8,422
|
19,600
|
5,368
|
4,382
|
4,382
|
P/E ratio
|
2.44
x
|
6.03
x
|
9.04
x
|
16.8
x
|
5.94
x
|
5.82
x
|
6.4
x
|
Yield
|
-
|
10.5%
|
6.99%
|
3.6%
|
10.2%
|
10.3%
|
9.38%
|
Capitalization / Revenue
|
-
|
1.06
x
|
1.23
x
|
0.93
x
|
0.59
x
|
0.43
x
|
0.46
x
|
EV / Revenue
|
-
|
1.06
x
|
1.23
x
|
0.93
x
|
0.59
x
|
0.43
x
|
0.46
x
|
EV / EBITDA
|
-
|
4.59
x
|
6.33
x
|
6.55
x
|
2.98
x
|
2.79
x
|
3.03
x
|
EV / FCF
|
-
|
2.85
x
|
-6.77
x
|
-8.1
x
|
-3.1
x
|
5.59
x
|
8.81
x
|
FCF Yield
|
-
|
35.1%
|
-14.8%
|
-12.4%
|
-32.2%
|
17.9%
|
11.3%
|
Price to Book
|
-
|
1.93
x
|
-
|
1.28
x
|
0.83
x
|
0.62
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
13,69,414
|
13,69,414
|
13,69,414
|
13,69,414
|
13,69,414
|
13,69,414
|
-
|
Reference price
2 |
5.467
|
8.267
|
6.150
|
5.550
|
3.920
|
3.200
|
3.200
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
10,723
|
6,827
|
8,215
|
9,054
|
10,085
|
9,527
|
EBITDA
1 |
-
|
2,465
|
1,330
|
1,161
|
1,802
|
1,570
|
1,445
|
EBIT
1 |
-
|
2,377
|
587.4
|
490.7
|
1,638
|
1,321
|
1,172
|
Operating Margin
|
-
|
22.16%
|
8.6%
|
5.97%
|
18.09%
|
13.1%
|
12.3%
|
Earnings before Tax (EBT)
1 |
-
|
2,386
|
1,177
|
597.4
|
1,200
|
926
|
816
|
Net income
1 |
3,071
|
1,878
|
931.8
|
454.9
|
910.4
|
760
|
681
|
Net margin
|
-
|
17.52%
|
13.65%
|
5.54%
|
10.06%
|
7.54%
|
7.15%
|
EPS
2 |
2.243
|
1.370
|
0.6800
|
0.3300
|
0.6600
|
0.5500
|
0.5000
|
Free Cash Flow
1 |
-
|
3,976
|
-1,245
|
-938.7
|
-1,731
|
783.4
|
497.2
|
FCF margin
|
-
|
37.08%
|
-18.23%
|
-11.43%
|
-19.12%
|
7.77%
|
5.22%
|
FCF Conversion (EBITDA)
|
-
|
161.29%
|
-
|
-
|
-
|
49.89%
|
34.41%
|
FCF Conversion (Net income)
|
-
|
211.66%
|
-
|
-
|
-
|
103.07%
|
73.01%
|
Dividend per Share
2 |
-
|
0.8700
|
0.4300
|
0.2000
|
0.3990
|
0.3300
|
0.3000
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
7,331
|
-
|
12,000
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.974
x
|
-
|
10.34
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3,976
|
-1,245
|
-939
|
-1,731
|
783
|
497
|
ROE (net income / shareholders' equity)
|
-
|
33.1%
|
16.2%
|
7.87%
|
10.6%
|
11.1%
|
9.5%
|
ROA (Net income/ Total Assets)
|
-
|
9.2%
|
4.72%
|
2.13%
|
3.73%
|
4.2%
|
3.9%
|
Assets
1 |
-
|
20,414
|
19,739
|
21,388
|
24,383
|
18,095
|
17,462
|
Book Value Per Share
2 |
-
|
4.280
|
-
|
4.340
|
4.710
|
5.130
|
5.320
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
0.7800
|
0.7400
|
0.7000
|
Capex
1 |
-
|
96.9
|
133
|
77
|
23
|
277
|
294
|
Capex / Sales
|
-
|
0.9%
|
1.95%
|
0.94%
|
0.25%
|
2.75%
|
3.09%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
Average target price
3.7
THB Spread / Average Target +15.62% Consensus |