End-of-day quote
Thailand S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
32.25
THB
|
-0.77%
|
|
+3.20%
|
-10.42%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,78,156
|
2,97,285
|
2,44,696
|
1,54,545
|
1,38,447
|
-
|
-
|
Enterprise Value (EV)
1 |
1,90,198
|
3,28,341
|
2,82,521
|
1,80,979
|
1,79,202
|
1,84,867
|
1,90,746
|
P/E ratio
|
21.3
x
|
35.9
x
|
42.2
x
|
29.5
x
|
22
x
|
19.6
x
|
17.9
x
|
Yield
|
1.01%
|
0.94%
|
1.05%
|
-
|
1.95%
|
2.06%
|
2.57%
|
Capitalization / Revenue
|
1.92
x
|
2.39
x
|
1.68
x
|
1.19
x
|
0.97
x
|
0.91
x
|
0.87
x
|
EV / Revenue
|
2.05
x
|
2.64
x
|
1.93
x
|
1.4
x
|
1.25
x
|
1.21
x
|
1.2
x
|
EV / EBITDA
|
11.1
x
|
15.5
x
|
14.6
x
|
10.9
x
|
9.08
x
|
8.55
x
|
8.35
x
|
EV / FCF
|
34.7
x
|
-26.4
x
|
80.4
x
|
13.8
x
|
-29.4
x
|
45
x
|
26
x
|
FCF Yield
|
2.88%
|
-3.79%
|
1.24%
|
7.25%
|
-3.4%
|
2.22%
|
3.85%
|
Price to Book
|
2.01
x
|
3.07
x
|
2.52
x
|
2
x
|
1.7
x
|
1.51
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
42,92,920
|
42,92,920
|
42,92,920
|
42,92,920
|
42,92,920
|
-
|
-
|
Reference price
2 |
41.50
|
69.25
|
57.00
|
36.00
|
32.25
|
32.25
|
32.25
|
Announcement Date
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
92,786
|
1,24,223
|
1,46,068
|
1,29,398
|
1,43,383
|
1,52,439
|
1,59,077
|
EBITDA
1 |
-
|
17,098
|
21,150
|
19,402
|
16,646
|
19,737
|
21,623
|
22,839
|
EBIT
1 |
-
|
9,915
|
12,835
|
9,703
|
7,440
|
9,533
|
11,173
|
12,069
|
Operating Margin
|
-
|
10.69%
|
10.33%
|
6.64%
|
5.75%
|
6.65%
|
7.33%
|
7.59%
|
Earnings before Tax (EBT)
1 |
-
|
8,308
|
11,712
|
8,289
|
6,582
|
8,381
|
9,578
|
10,390
|
Net income
1 |
5,269
|
6,457
|
8,294
|
5,801
|
5,248
|
6,321
|
7,101
|
7,724
|
Net margin
|
-
|
6.96%
|
6.68%
|
3.97%
|
4.06%
|
4.41%
|
4.66%
|
4.86%
|
EPS
2 |
1.690
|
1.950
|
1.930
|
1.350
|
1.220
|
1.465
|
1.649
|
1.799
|
Free Cash Flow
1 |
-
|
5,476
|
-12,448
|
3,513
|
13,120
|
-6,088
|
4,106
|
7,343
|
FCF margin
|
-
|
5.9%
|
-10.02%
|
2.4%
|
10.14%
|
-4.25%
|
2.69%
|
4.62%
|
FCF Conversion (EBITDA)
|
-
|
32.02%
|
-
|
18.11%
|
78.82%
|
-
|
18.99%
|
32.15%
|
FCF Conversion (Net income)
|
-
|
84.8%
|
-
|
60.56%
|
250%
|
-
|
57.83%
|
95.06%
|
Dividend per Share
2 |
-
|
0.4200
|
0.6500
|
0.6000
|
-
|
0.6301
|
0.6632
|
0.8301
|
Announcement Date
|
21/10/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
31,930
|
35,144
|
36,634
|
37,982
|
37,943
|
33,509
|
33,729
|
32,216
|
65,945
|
31,573
|
31,881
|
33,948
|
-
|
-
|
-
|
-
|
EBITDA
1 |
4,678
|
5,410
|
4,988
|
5,478
|
5,483
|
3,554
|
4,471
|
4,680
|
-
|
4,230
|
4,162
|
5,129
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,142
|
3,110
|
2,594
|
3,068
|
3,005
|
1,043
|
2,114
|
2,388
|
-
|
2,020
|
1,816
|
2,507
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.71%
|
8.85%
|
7.08%
|
8.08%
|
7.92%
|
3.11%
|
6.27%
|
7.41%
|
-
|
6.4%
|
5.7%
|
7.39%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,460
|
2,791
|
2,308
|
-
|
2,634
|
569.4
|
1,600
|
1,883
|
-
|
1,538
|
1,561
|
2,327
|
-
|
-
|
-
|
-
|
Net income
1 |
1,781
|
2,116
|
1,658
|
1,856
|
1,837
|
449.4
|
1,220
|
1,485
|
-
|
1,324
|
1,219
|
1,725
|
1,458
|
1,455
|
1,397
|
-
|
Net margin
|
5.58%
|
6.02%
|
4.53%
|
4.89%
|
4.84%
|
1.34%
|
3.62%
|
4.61%
|
-
|
4.19%
|
3.82%
|
5.08%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.4100
|
0.4900
|
0.3900
|
0.4300
|
0.4300
|
0.1000
|
0.2800
|
0.3500
|
-
|
0.3100
|
0.2800
|
0.4000
|
0.3526
|
0.3390
|
0.3255
|
-
|
Dividend per Share
2 |
-
|
0.4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.7736
|
-
|
Announcement Date
|
26/10/21
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
25/07/23
|
24/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
12,042
|
31,056
|
37,825
|
26,434
|
40,755
|
46,421
|
52,299
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.7043
x
|
1.468
x
|
1.95
x
|
1.588
x
|
2.065
x
|
2.147
x
|
2.29
x
|
Free Cash Flow
1 |
-
|
5,476
|
-12,448
|
3,513
|
13,120
|
-6,088
|
4,106
|
7,343
|
ROE (net income / shareholders' equity)
|
-
|
9.81%
|
8.94%
|
5.98%
|
6.01%
|
7.77%
|
8.15%
|
8.64%
|
ROA (Net income/ Total Assets)
|
-
|
4.14%
|
4.37%
|
2.87%
|
2.65%
|
3.68%
|
3.83%
|
4.22%
|
Assets
1 |
-
|
1,55,970
|
1,89,629
|
2,02,048
|
1,97,923
|
1,71,919
|
1,85,274
|
1,83,040
|
Book Value Per Share
2 |
-
|
20.70
|
22.60
|
22.60
|
18.00
|
18.90
|
21.30
|
21.30
|
Cash Flow per Share
2 |
-
|
4.750
|
1.750
|
4.010
|
4.990
|
3.710
|
3.560
|
4.040
|
Capex
1 |
-
|
10,253
|
19,949
|
13,721
|
8,361
|
10,053
|
10,727
|
8,634
|
Capex / Sales
|
-
|
11.05%
|
16.06%
|
9.39%
|
6.46%
|
7.01%
|
7.04%
|
5.43%
|
Announcement Date
|
21/10/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Last Close Price
32.25
THB Average target price
41.01
THB Spread / Average Target +27.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.42% | 3.74B | | +6.10% | 15.4B | | +13.80% | 12.14B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | -2.74% | 7.86B | | +10.64% | 5.84B |
Other Paper Packaging
|