Financials Sino Logistics Corporation

Equities

SINO

THB461010001

Marine Freight & Logistics

End-of-day quote Thailand S.E. 03:30:00 26/06/2024 am IST 5-day change 1st Jan Change
1.43 THB +0.70% Intraday chart for Sino Logistics Corporation +2.14% -7.74%

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 1,612 1,487 - -
Enterprise Value (EV) 1 1,612 1,487 1,487 1,487
P/E ratio 25.8 x 14.3 x 11 x 9.53 x
Yield 0.93% 2.8% 3.5% 4.2%
Capitalization / Revenue 0.9 x 0.55 x 0.51 x 0.49 x
EV / Revenue 0.9 x 0.55 x 0.51 x 0.49 x
EV / EBITDA 10.1 x 6.98 x 5.83 x 5.29 x
EV / FCF -14.9 x 17.3 x 18.6 x 28.4 x
FCF Yield -6.7% 5.79% 5.37% 3.52%
Price to Book 1.87 x 1.68 x 1.61 x 1.57 x
Nbr of stocks (in thousands) 10,40,000 10,40,000 - -
Reference price 2 1.550 1.430 1.430 1.430
Announcement Date 27/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 1,800 2,701 2,919 3,042
EBITDA 1 - 160.1 213 255 281
EBIT 1 - 81.33 131 172 197
Operating Margin - 4.52% 4.85% 5.89% 6.48%
Earnings before Tax (EBT) 1 - 68.04 127 169 194
Net income 1 691.2 52.69 100 133 153
Net margin - 2.93% 3.7% 4.56% 5.03%
EPS 2 1.340 0.0600 0.1000 0.1300 0.1500
Free Cash Flow 1 - -108 86.08 79.8 52.33
FCF margin - -6% 3.19% 2.73% 1.72%
FCF Conversion (EBITDA) - - 40.41% 31.29% 18.62%
FCF Conversion (Net income) - - 86.08% 60% 34.2%
Dividend per Share 2 - 0.0144 0.0400 0.0500 0.0600
Announcement Date 23/02/23 27/02/24 - - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - -108 86.1 79.8 52.3
ROE (net income / shareholders' equity) - 6.98% 11.5% 14.8% 16.4%
ROA (Net income/ Total Assets) - 4.08% 7.4% 9.4% 10.6%
Assets 1 - 1,291 1,351 1,415 1,443
Book Value Per Share 2 - 0.8300 0.8500 0.8900 0.9100
Cash Flow per Share 2 - -0.1100 0.3300 0.1300 0.1300
Capex 1 - 10.3 80 88 85
Capex / Sales - 0.57% 2.96% 3.01% 2.79%
Announcement Date 23/02/23 27/02/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.43 THB
Average target price
1.7 THB
Spread / Average Target
+18.88%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SINO Stock
  4. Financials Sino Logistics Corporation