Market Closed -
Singapore S.E.
02:45:17 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
0.475
SGD
|
-1.04%
|
|
0.00%
|
-9.52%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,92,130
|
3,52,213
|
4,08,202
|
3,97,390
|
3,85,459
|
3,24,379
|
-
|
-
|
Enterprise Value (EV)
1 |
6,87,350
|
5,34,790
|
5,93,525
|
5,57,804
|
5,48,989
|
4,68,650
|
4,51,997
|
4,35,053
|
P/E ratio
|
21.1
x
|
15.4
x
|
16.6
x
|
13.2
x
|
14.1
x
|
11.3
x
|
10.5
x
|
10.2
x
|
Yield
|
2.45%
|
3.28%
|
3.08%
|
3.79%
|
3.91%
|
4.72%
|
5.11%
|
5.3%
|
Capitalization / Revenue
|
1.84
x
|
1.39
x
|
1.7
x
|
1.46
x
|
1.38
x
|
1.13
x
|
1.08
x
|
1.05
x
|
EV / Revenue
|
2.57
x
|
2.11
x
|
2.47
x
|
2.05
x
|
1.97
x
|
1.63
x
|
1.5
x
|
1.41
x
|
EV / EBITDA
|
16.8
x
|
13
x
|
14.3
x
|
12
x
|
12.5
x
|
10.1
x
|
9.26
x
|
8.62
x
|
EV / FCF
|
20.9
x
|
16.2
x
|
20.7
x
|
13.4
x
|
20.1
x
|
13.3
x
|
12.8
x
|
11.7
x
|
FCF Yield
|
4.78%
|
6.16%
|
4.83%
|
7.47%
|
4.97%
|
7.5%
|
7.83%
|
8.55%
|
Price to Book
|
4.25
x
|
2.47
x
|
2.39
x
|
1.93
x
|
1.91
x
|
1.51
x
|
1.38
x
|
1.32
x
|
Nbr of stocks (in thousands)
|
2,51,13,533
|
2,51,15,710
|
2,51,18,755
|
2,51,20,888
|
2,51,24,754
|
2,51,27,675
|
-
|
-
|
Reference price
2 |
19.60
|
14.02
|
16.25
|
15.82
|
15.34
|
12.91
|
12.91
|
12.91
|
Announcement Date
|
22/11/19
|
25/11/20
|
26/11/21
|
25/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,67,357
|
2,53,481
|
2,40,543
|
2,72,359
|
2,79,085
|
2,86,789
|
3,01,359
|
3,08,860
|
EBITDA
1 |
40,913
|
41,124
|
41,613
|
46,344
|
43,971
|
46,343
|
48,816
|
50,488
|
EBIT
1 |
32,507
|
34,559
|
33,782
|
38,583
|
36,229
|
38,505
|
40,555
|
41,432
|
Operating Margin
|
12.16%
|
13.63%
|
14.04%
|
14.17%
|
12.98%
|
13.43%
|
13.46%
|
13.41%
|
Earnings before Tax (EBT)
1 |
31,312
|
32,931
|
31,973
|
39,941
|
36,410
|
37,592
|
40,934
|
41,707
|
Net income
1 |
23,272
|
22,752
|
24,645
|
30,106
|
27,434
|
29,022
|
31,266
|
32,329
|
Net margin
|
8.7%
|
8.98%
|
10.25%
|
11.05%
|
9.83%
|
10.12%
|
10.38%
|
10.47%
|
EPS
2 |
0.9300
|
0.9100
|
0.9800
|
1.200
|
1.090
|
1.138
|
1.226
|
1.263
|
Free Cash Flow
1 |
32,832
|
32,919
|
28,691
|
41,679
|
27,287
|
35,143
|
35,390
|
37,196
|
FCF margin
|
12.28%
|
12.99%
|
11.93%
|
15.3%
|
9.78%
|
12.25%
|
11.74%
|
12.04%
|
FCF Conversion (EBITDA)
|
80.25%
|
80.05%
|
68.95%
|
89.94%
|
62.06%
|
75.83%
|
72.5%
|
73.67%
|
FCF Conversion (Net income)
|
141.08%
|
144.69%
|
116.42%
|
138.44%
|
99.47%
|
121.09%
|
113.19%
|
115.06%
|
Dividend per Share
2 |
0.4800
|
0.4600
|
0.5000
|
0.6000
|
0.6000
|
0.6097
|
0.6597
|
0.6837
|
Announcement Date
|
22/11/19
|
25/11/20
|
26/11/21
|
25/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Net sales
|
1,37,092
|
1,16,389
|
1,31,252
|
-
|
54,662
|
77,116
|
-
|
-
|
65,100
|
-
|
1,29,416
|
80,900
|
-
|
1,48,295
|
1,30,790
|
-
|
-
|
1,43,309
|
-
|
-
|
1,43,309
|
-
|
1,50,930
|
1,50,930
|
EBITDA
|
-
|
-
|
-
|
-
|
8,446
|
14,659
|
-
|
-
|
9,824
|
-
|
21,132
|
-
|
-
|
-
|
18,570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
18,328
|
-
|
19,974
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,238
|
-
|
-
|
21,612
|
14,617
|
-
|
-
|
19,429
|
-
|
-
|
19,429
|
-
|
20,428
|
20,428
|
Operating Margin
|
13.37%
|
-
|
15.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.32%
|
-
|
-
|
14.57%
|
11.18%
|
-
|
-
|
13.56%
|
-
|
-
|
13.56%
|
-
|
13.53%
|
13.53%
|
Earnings before Tax (EBT)
|
18,464
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
13,375
|
-
|
-
|
5,124
|
5,124
|
8,159
|
7,115
|
16,318
|
6,894
|
6,894
|
13,789
|
8,766
|
7,357
|
-
|
-
|
10,617
|
6,242
|
-
|
7,644
|
4,175
|
-
|
11,361
|
-
|
-
|
Net margin
|
9.76%
|
-
|
-
|
-
|
9.37%
|
10.58%
|
-
|
-
|
10.59%
|
-
|
10.65%
|
10.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.3800
|
0.5700
|
0.2000
|
0.2000
|
0.3300
|
0.2800
|
-
|
0.2700
|
0.2700
|
-
|
0.3500
|
0.2900
|
0.6400
|
0.4500
|
0.4226
|
0.2484
|
0.5900
|
0.3043
|
0.1662
|
0.5900
|
0.4522
|
0.6300
|
0.6300
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1800
|
0.3500
|
0.0800
|
0.1500
|
-
|
0.2300
|
0.2300
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2854
|
-
|
0.2854
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
25/11/20
|
14/05/21
|
25/11/22
|
26/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
25/11/22
|
25/11/22
|
25/11/22
|
10/02/23
|
11/05/23
|
11/05/23
|
22/11/23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,95,220
|
1,82,577
|
1,85,323
|
1,60,414
|
1,63,530
|
1,44,271
|
1,27,618
|
1,10,674
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.772
x
|
4.44
x
|
4.453
x
|
3.461
x
|
3.719
x
|
3.113
x
|
2.614
x
|
2.192
x
|
Free Cash Flow
1 |
32,832
|
32,919
|
28,691
|
41,679
|
27,287
|
35,143
|
35,390
|
37,196
|
ROE (net income / shareholders' equity)
|
19.7%
|
17.6%
|
15.7%
|
16%
|
13.5%
|
13.8%
|
13.7%
|
13.5%
|
ROA (Net income/ Total Assets)
|
5.64%
|
5.41%
|
5.44%
|
6.14%
|
5.47%
|
6.15%
|
6.47%
|
6.67%
|
Assets
1 |
4,12,580
|
4,20,550
|
4,53,052
|
4,90,190
|
5,01,165
|
4,71,899
|
4,83,246
|
4,84,508
|
Book Value Per Share
2 |
4.610
|
5.680
|
6.810
|
8.190
|
8.010
|
8.550
|
9.330
|
9.760
|
Cash Flow per Share
2 |
1.540
|
1.480
|
1.280
|
1.790
|
1.270
|
1.440
|
1.490
|
1.500
|
Capex
1 |
5,643
|
4,347
|
3,377
|
3,333
|
4,684
|
5,254
|
6,003
|
6,376
|
Capex / Sales
|
2.11%
|
1.71%
|
1.4%
|
1.22%
|
1.68%
|
1.83%
|
1.99%
|
2.06%
|
Announcement Date
|
22/11/19
|
25/11/20
|
26/11/21
|
25/11/22
|
22/11/23
|
-
|
-
|
-
|
Last Close Price
12.91
THB Average target price
17.99
THB Spread / Average Target +39.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.52% | 8.76B | | -10.80% | 38.38B | | -15.71% | 22.97B | | -8.49% | 5.2B | | -21.91% | 4.88B | | +5.70% | 4.49B | | +4.25% | 2.77B | | -18.25% | 1.77B | | +4.19% | 1.59B | | -17.07% | 1.27B |
Other Distillers & Wineries
|