Financials Singer Thailand

Equities

SINGER

TH0073A10Z05

Appliances, Tools & Housewares

End-of-day quote Thailand S.E. 03:30:00 27/06/2024 am IST 5-day change 1st Jan Change
9.2 THB -1.08% Intraday chart for Singer Thailand +3.95% -20.69%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 11,834 42,986 23,582 9,455 7,499 -
Enterprise Value (EV) 1 11,834 42,986 23,582 9,455 7,499 7,499
P/E ratio 24.1 x 40.2 x 25.7 x -2.94 x 13.5 x 9.58 x
Yield 0.96% 0.57% 2.96% - - -
Capitalization / Revenue 3.23 x 9.91 x 4.61 x - 2.17 x 1.85 x
EV / Revenue 3.23 x 9.91 x 4.61 x - 2.17 x 1.85 x
EV / EBITDA 1,32,87,675 x 2,84,13,120 x 1,15,67,975 x - - -
EV / FCF - -1,46,27,553 x -53,67,114 x - - -
FCF Yield - -0% -0% - - -
Price to Book 3.82 x 2.86 x 1.34 x - 0.53 x 0.5 x
Nbr of stocks (in thousands) 4,55,165 8,11,054 8,20,242 8,15,102 8,15,102 -
Reference price 2 26.00 53.00 28.75 11.60 9.200 9.200
Announcement Date 22/02/21 23/02/22 13/02/23 12/02/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 - 3,658 4,337 5,113 - 3,450 4,056
EBITDA - 890.6 1,513 2,039 - - -
EBIT 1 - 803 1,414 1,913 - 1,469 1,849
Operating Margin - 21.95% 32.61% 37.42% - 42.58% 45.59%
Earnings before Tax (EBT) 1 - 438.8 902.2 1,193 - 849 1,206
Net income 1 165.9 443.3 700.6 935.3 -3,210 569 808
Net margin - 12.12% 16.15% 18.29% - 16.49% 19.92%
EPS 2 - 1.080 1.320 1.120 -3.940 0.6800 0.9600
Free Cash Flow - - -2,939 -4,394 - - -
FCF margin - - -67.76% -85.93% - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - 0.2500 0.3000 0.8500 - - -
Announcement Date 21/02/20 22/02/21 23/02/22 13/02/23 12/02/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4
Net sales 1,923 - 1,177 1,293 2,337 1,336 -
EBITDA - - - - - 539.8 -
EBIT 419.3 - 356.2 332.6 654.4 410.8 -
Operating Margin 21.8% - 30.26% 25.73% 28% 30.75% -
Earnings before Tax (EBT) - - - - - 302.6 -
Net income 1 322.7 212.7 215.4 265.4 480.8 261 193.4
Net margin 16.78% - 18.3% 20.53% 20.57% 19.54% -
EPS 2 0.6500 - 0.2600 0.3200 0.5800 - 0.2200
Dividend per Share - - - - - - -
Announcement Date 10/08/21 23/02/22 11/05/22 10/08/22 10/08/22 09/11/22 13/02/23
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - -2,939 -4,394 - - -
ROE (net income / shareholders' equity) - 17.2% 7.94% 5.76% - 3.97% 5.35%
ROA (Net income/ Total Assets) - 5.85% 4.19% 3.73% - 2.07% 2.04%
Assets 1 - 7,578 16,728 25,051 - 27,488 39,608
Book Value Per Share 2 - 6.800 18.50 21.50 - 17.50 18.50
Cash Flow per Share - - - - - - -
Capex - - 67 409 - - -
Capex / Sales - - 1.55% 8% - - -
Announcement Date 21/02/20 22/02/21 23/02/22 13/02/23 12/02/24 - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.3 THB
Average target price
11.1 THB
Spread / Average Target
+19.35%
Consensus
  1. Stock Market
  2. Equities
  3. SINGER Stock
  4. Financials Singer Thailand