Financials Peace & Living

Equities

PEACE

THA656010008

Real Estate Services

End-of-day quote Thailand S.E. 03:30:00 31/05/2024 am IST 5-day change 1st Jan Change
2.88 THB +0.70% Intraday chart for Peace & Living +0.70% -10.56%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,621 1,623
Enterprise Value (EV) 1 2,188 2,139
P/E ratio 6.69 x 9.77 x
Yield 4.81% 4.66%
Capitalization / Revenue 1.47 x 1.53 x
EV / Revenue 1.23 x 2.02 x
EV / EBITDA 45,32,688 x 1,01,17,683 x
EV / FCF 1,98,29,99,966 x -24,60,008 x
FCF Yield 0% -0%
Price to Book 1.19 x 0.72 x
Nbr of stocks (in thousands) 5,03,998 5,03,998
Reference price 2 5.200 3.220
Announcement Date 23/02/23 20/02/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 670.2 437.9 865 1,167 1,784 1,057
EBITDA - - 179.8 274 482.8 211.4
EBIT 1 143.6 58.66 177.3 271.3 480.1 208.2
Operating Margin 21.42% 13.4% 20.49% 23.25% 26.92% 19.69%
Earnings before Tax (EBT) 1 144 56.9 167 268.9 480 207.3
Net income 1 108.5 44.2 133.7 215.1 384 166.1
Net margin 16.19% 10.09% 15.46% 18.43% 21.53% 15.7%
EPS 2 0.5383 0.1096 0.3316 0.5334 0.7777 0.3295
Free Cash Flow - - 314.8 443.5 1.103 -869.4
FCF margin - - 36.39% 38.01% 0.06% -82.22%
FCF Conversion (EBITDA) - - 175.02% 161.85% 0.23% -
FCF Conversion (Net income) - - 235.4% 206.21% 0.29% -
Dividend per Share 2 0.8333 0.0417 0.1000 0.1667 0.2500 0.1500
Announcement Date 29/06/21 29/06/21 29/06/21 24/02/22 23/02/23 20/02/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 664 339 - - 516
Net Cash position 1 15.8 - - 101 433 -
Leverage (Debt/EBITDA) - - 1.883 x - - 2.441 x
Free Cash Flow - - 315 444 1.1 -869
ROE (net income / shareholders' equity) 9.54% 3.56% 10.1% 14.5% 20.4% 7.48%
ROA (Net income/ Total Assets) 7.17% 2.13% 5.62% 9.32% 14.4% 4.85%
Assets 1 1,514 2,074 2,377 2,308 2,665 3,425
Book Value Per Share 2 6.050 3.130 3.460 3.890 4.360 4.450
Cash Flow per Share 2 0.3900 0.0800 0.0200 0.2600 0.5700 0.0400
Capex - - 1.62 1.08 2.14 6.83
Capex / Sales - - 0.19% 0.09% 0.12% 0.65%
Announcement Date 29/06/21 29/06/21 29/06/21 24/02/22 23/02/23 20/02/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. PEACE Stock
  4. Financials Peace & Living