End-of-day quote
Thailand S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
6.65
THB
|
-1.48%
|
|
+2.31%
|
+49.77%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,300
|
5,100
|
2,664
|
3,990
|
-
|
-
|
Enterprise Value (EV)
1 |
6,300
|
5,100
|
2,664
|
3,438
|
3,366
|
3,274
|
P/E ratio
|
52.5
x
|
40.5
x
|
20.2
x
|
26.1
x
|
22.5
x
|
19.6
x
|
Yield
|
-
|
-
|
-
|
2.63%
|
3.08%
|
3.46%
|
Capitalization / Revenue
|
8.16
x
|
5.47
x
|
2.76
x
|
3.47
x
|
3.09
x
|
3.06
x
|
EV / Revenue
|
8.16
x
|
5.47
x
|
2.76
x
|
2.99
x
|
2.6
x
|
2.51
x
|
EV / EBITDA
|
41.2
x
|
28.1
x
|
12.9
x
|
15.8
x
|
13.8
x
|
11.8
x
|
EV / FCF
|
-
|
60.9
x
|
-
|
10.7
x
|
23.1
x
|
18
x
|
FCF Yield
|
-
|
1.64%
|
-
|
9.34%
|
4.32%
|
5.56%
|
Price to Book
|
-
|
5.29
x
|
-
|
3.54
x
|
3.44
x
|
2.9
x
|
Nbr of stocks (in thousands)
|
6,00,000
|
6,00,000
|
6,00,010
|
6,00,010
|
-
|
-
|
Reference price
2 |
10.50
|
8.500
|
4.440
|
6.650
|
6.650
|
6.650
|
Announcement Date
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
965
|
772.3
|
932.3
|
964.8
|
1,150
|
1,293
|
1,303
|
EBITDA
1 |
-
|
152.7
|
181.3
|
206.8
|
217
|
244.5
|
278
|
EBIT
1 |
-
|
142.5
|
167.5
|
191.8
|
216
|
224
|
251
|
Operating Margin
|
-
|
18.45%
|
17.96%
|
19.88%
|
18.78%
|
17.32%
|
19.26%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
181.1
|
193.8
|
214
|
220.5
|
248
|
Net income
1 |
-
|
118.6
|
123.7
|
131.4
|
155
|
177
|
203
|
Net margin
|
-
|
15.35%
|
13.27%
|
13.62%
|
13.48%
|
13.69%
|
15.58%
|
EPS
2 |
0.3600
|
0.2000
|
0.2100
|
0.2200
|
0.2550
|
0.2950
|
0.3400
|
Free Cash Flow
1 |
-
|
-
|
83.71
|
-
|
321
|
145.5
|
182
|
FCF margin
|
-
|
-
|
8.98%
|
-
|
27.91%
|
11.25%
|
13.97%
|
FCF Conversion (EBITDA)
|
-
|
-
|
46.16%
|
-
|
147.93%
|
59.51%
|
65.47%
|
FCF Conversion (Net income)
|
-
|
-
|
67.66%
|
-
|
207.1%
|
82.2%
|
89.66%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.1750
|
0.2050
|
0.2300
|
Announcement Date
|
25/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
-
|
173.5
|
169
|
-
|
234.9
|
336.5
|
207
|
238.5
|
239
|
280.2
|
EBITDA
1 |
-
|
28.51
|
27.22
|
-
|
45.79
|
77.93
|
55.92
|
40.39
|
43.83
|
66.66
|
EBIT
1 |
-
|
26
|
24.36
|
-
|
42.11
|
74.43
|
52.52
|
36.88
|
40.19
|
62.25
|
Operating Margin
|
-
|
14.99%
|
14.41%
|
-
|
17.93%
|
22.12%
|
25.36%
|
15.46%
|
16.82%
|
22.21%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
44.28
|
75.75
|
50.42
|
37.69
|
41.18
|
64.53
|
Net income
1 |
23.31
|
19.73
|
19.6
|
31.41
|
33.61
|
39.09
|
26.95
|
27.42
|
30.21
|
46.82
|
Net margin
|
-
|
11.37%
|
11.6%
|
-
|
14.31%
|
11.62%
|
13.02%
|
11.5%
|
12.64%
|
16.71%
|
EPS
2 |
0.0400
|
0.0300
|
0.0300
|
0.0500
|
0.0600
|
0.0700
|
-
|
0.0500
|
0.0500
|
0.0800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
23/02/22
|
13/05/22
|
15/08/22
|
14/11/22
|
21/02/23
|
15/05/23
|
15/08/23
|
14/11/23
|
27/02/24
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
552
|
624
|
716
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
83.7
|
-
|
321
|
146
|
182
|
ROE (net income / shareholders' equity)
|
-
|
17.5%
|
13.1%
|
-
|
14.6%
|
15.6%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
12.6%
|
10.5%
|
-
|
11%
|
13%
|
-
|
Assets
1 |
-
|
942.4
|
1,173
|
-
|
1,409
|
1,362
|
-
|
Book Value Per Share
2 |
-
|
-
|
1.610
|
-
|
1.880
|
1.940
|
2.290
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2.66
|
1.83
|
-
|
21
|
12.5
|
16
|
Capex / Sales
|
-
|
0.34%
|
0.2%
|
-
|
1.83%
|
0.97%
|
1.23%
|
Announcement Date
|
25/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
6.65
THB Average target price
6.1
THB Spread / Average Target -8.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.77% | 108M | | -1.67% | 20.17B | | -18.04% | 19.25B | | 0.00% | 14.3B | | +10.17% | 10.69B | | +13.68% | 9.11B | | 0.00% | 2.43B | | +722.50% | 2.02B | | -2.82% | 1.67B | | -8.70% | 1.61B |
Beauty Supply Shop
|