End-of-day quote
Thailand S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3.08
THB
|
0.00%
|
|
0.00%
|
-13.97%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,387
|
4,141
|
2,444
|
2,835
|
2,412
|
-
|
-
|
Enterprise Value (EV)
1 |
4,293
|
4,141
|
2,444
|
2,835
|
2,865
|
2,782
|
2,412
|
P/E ratio
|
31.5
x
|
28.1
x
|
42.6
x
|
15.6
x
|
11.3
x
|
10
x
|
9.19
x
|
Yield
|
-
|
1.68%
|
-
|
2.09%
|
4.22%
|
4.63%
|
5.68%
|
Capitalization / Revenue
|
3.14
x
|
2.47
x
|
1.46
x
|
1.58
x
|
1.22
x
|
1.1
x
|
0.97
x
|
EV / Revenue
|
3.07
x
|
2.47
x
|
1.46
x
|
1.58
x
|
1.45
x
|
1.27
x
|
0.97
x
|
EV / EBITDA
|
18.4
x
|
18.6
x
|
19.7
x
|
10.7
x
|
8.33
x
|
7.5
x
|
5.83
x
|
EV / FCF
|
-209
x
|
-31.7
x
|
78.6
x
|
15
x
|
84.7
x
|
45.8
x
|
10.6
x
|
FCF Yield
|
-0.48%
|
-3.15%
|
1.27%
|
6.65%
|
1.18%
|
2.18%
|
9.48%
|
Price to Book
|
4.98
x
|
-
|
-
|
2.85
x
|
2.32
x
|
2.12
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
8,20,000
|
8,20,000
|
8,20,000
|
7,91,793
|
7,83,128
|
-
|
-
|
Reference price
2 |
5.350
|
5.050
|
2.980
|
3.580
|
3.080
|
3.080
|
3.080
|
Announcement Date
|
25/02/21
|
25/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,398
|
1,674
|
1,669
|
1,795
|
1,972
|
2,185
|
2,490
|
EBITDA
1 |
233.9
|
222.9
|
124.2
|
265.2
|
344
|
371
|
413.5
|
EBIT
1 |
158.3
|
-
|
-
|
207
|
226.3
|
249
|
306
|
Operating Margin
|
11.32%
|
-
|
-
|
11.53%
|
11.48%
|
11.4%
|
12.29%
|
Earnings before Tax (EBT)
1 |
170.7
|
-
|
-
|
223.1
|
258.7
|
283.8
|
323
|
Net income
1 |
142.8
|
149.8
|
55.07
|
184.3
|
226
|
252.2
|
276
|
Net margin
|
10.21%
|
8.95%
|
3.3%
|
10.27%
|
11.46%
|
11.55%
|
11.08%
|
EPS
2 |
0.1700
|
0.1800
|
0.0700
|
0.2300
|
0.2733
|
0.3075
|
0.3350
|
Free Cash Flow
1 |
-20.53
|
-130.6
|
31.08
|
188.6
|
33.82
|
60.7
|
228.6
|
FCF margin
|
-1.47%
|
-7.8%
|
1.86%
|
10.51%
|
1.71%
|
2.78%
|
9.18%
|
FCF Conversion (EBITDA)
|
-
|
-
|
25.03%
|
71.1%
|
9.83%
|
16.36%
|
55.27%
|
FCF Conversion (Net income)
|
-
|
-
|
56.43%
|
102.35%
|
14.96%
|
24.07%
|
82.81%
|
Dividend per Share
2 |
-
|
0.0850
|
-
|
0.0750
|
0.1300
|
0.1425
|
0.1750
|
Announcement Date
|
25/02/21
|
25/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
471.9
|
468.3
|
421.3
|
439
|
460
|
EBITDA
1 |
-
|
78.09
|
77.34
|
-
|
43
|
EBIT
1 |
45.82
|
64.25
|
63.15
|
47.79
|
60
|
Operating Margin
|
9.71%
|
13.72%
|
14.99%
|
10.88%
|
13.04%
|
Earnings before Tax (EBT)
1 |
50.49
|
62.96
|
61.62
|
48.04
|
65
|
Net income
1 |
40.7
|
50.41
|
48.88
|
44.26
|
52
|
Net margin
|
8.62%
|
10.77%
|
11.6%
|
10.08%
|
11.3%
|
EPS
2 |
0.0500
|
0.0640
|
0.0620
|
0.0540
|
0.0600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/05/23
|
15/08/23
|
08/11/23
|
27/02/24
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
453
|
370
|
-
|
Net Cash position
1 |
94.1
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
1.318
x
|
0.9973
x
|
-
|
Free Cash Flow
1 |
-20.5
|
-131
|
31.1
|
189
|
33.8
|
60.7
|
229
|
ROE (net income / shareholders' equity)
|
16.7%
|
16.3%
|
5.66%
|
18.6%
|
20.9%
|
20.9%
|
23.9%
|
ROA (Net income/ Total Assets)
|
10.6%
|
9.96%
|
3.54%
|
10.1%
|
10.7%
|
10.7%
|
12.2%
|
Assets
1 |
1,343
|
1,504
|
1,554
|
1,819
|
2,120
|
2,349
|
2,254
|
Book Value Per Share
2 |
1.070
|
-
|
-
|
1.260
|
1.330
|
1.450
|
1.460
|
Cash Flow per Share
2 |
-
|
-
|
-
|
0.3000
|
0.3500
|
0.3800
|
0.4100
|
Capex
1 |
152
|
174
|
185
|
53.9
|
187
|
98.7
|
180
|
Capex / Sales
|
10.91%
|
10.42%
|
11.11%
|
3%
|
9.48%
|
4.52%
|
7.23%
|
Announcement Date
|
25/02/21
|
25/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
3.08
THB Average target price
4.95
THB Spread / Average Target +60.71% Consensus |