Market Closed -
OTC Markets
11:36:49 12/01/2024 pm IST
|
5-day change
|
1st Jan Change
|
0.396
USD
|
-3.30%
|
|
-.--%
|
-3.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
64,420
|
63,305
|
90,769
|
78,672
|
66,827
|
64,950
|
-
|
-
|
Enterprise Value (EV)
1 |
1,18,285
|
1,15,434
|
1,52,087
|
1,26,000
|
1,18,365
|
1,12,176
|
1,08,470
|
1,05,443
|
P/E ratio
|
16.9
x
|
10.8
x
|
11.7
x
|
11.5
x
|
-4.76
x
|
12.4
x
|
11.2
x
|
10.3
x
|
Yield
|
3.48%
|
5.29%
|
4.87%
|
4.97%
|
3.6%
|
4.25%
|
4.76%
|
4.94%
|
Capitalization / Revenue
|
0.51
x
|
0.48
x
|
0.64
x
|
0.51
x
|
0.49
x
|
0.46
x
|
0.43
x
|
0.42
x
|
EV / Revenue
|
0.94
x
|
0.87
x
|
1.08
x
|
0.81
x
|
0.87
x
|
0.79
x
|
0.73
x
|
0.69
x
|
EV / EBITDA
|
16.3
x
|
9.25
x
|
12.2
x
|
10.2
x
|
10.7
x
|
8.7
x
|
7.96
x
|
7.46
x
|
EV / FCF
|
16.5
x
|
12.1
x
|
71.8
x
|
237
x
|
18.7
x
|
10.1
x
|
19.6
x
|
18.6
x
|
FCF Yield
|
6.05%
|
8.3%
|
1.39%
|
0.42%
|
5.34%
|
9.92%
|
5.11%
|
5.37%
|
Price to Book
|
1.33
x
|
1.24
x
|
1.53
x
|
0.98
x
|
1.16
x
|
1.17
x
|
1.09
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
47,71,815
|
46,54,815
|
46,54,815
|
46,55,133
|
44,55,133
|
42,73,030
|
-
|
-
|
Reference price
2 |
13.50
|
13.60
|
19.50
|
16.90
|
15.00
|
15.20
|
15.20
|
15.20
|
Announcement Date
|
17/02/20
|
22/02/21
|
23/02/22
|
20/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,26,275
|
1,32,402
|
1,41,048
|
1,55,586
|
1,36,153
|
1,41,573
|
1,49,577
|
1,52,967
|
EBITDA
1 |
7,264
|
12,482
|
12,440
|
12,374
|
11,103
|
12,900
|
13,630
|
14,140
|
EBIT
1 |
3,573
|
8,527
|
8,256
|
8,050
|
6,912
|
8,355
|
8,858
|
9,579
|
Operating Margin
|
2.83%
|
6.44%
|
5.85%
|
5.17%
|
5.08%
|
5.9%
|
5.92%
|
6.26%
|
Earnings before Tax (EBT)
1 |
4,428
|
7,279
|
9,013
|
7,593
|
5,813
|
6,750
|
7,585
|
8,353
|
Net income
1 |
3,816
|
6,246
|
8,013
|
7,138
|
-13,933
|
5,706
|
6,359
|
6,864
|
Net margin
|
3.02%
|
4.72%
|
5.68%
|
4.59%
|
-10.23%
|
4.03%
|
4.25%
|
4.49%
|
EPS
2 |
0.8000
|
1.260
|
1.660
|
1.470
|
-3.150
|
1.224
|
1.361
|
1.474
|
Free Cash Flow
1 |
7,151
|
9,578
|
2,118
|
530.6
|
6,317
|
11,124
|
5,547
|
5,664
|
FCF margin
|
5.66%
|
7.23%
|
1.5%
|
0.34%
|
4.64%
|
7.86%
|
3.71%
|
3.7%
|
FCF Conversion (EBITDA)
|
98.44%
|
76.73%
|
17.03%
|
4.29%
|
56.9%
|
86.23%
|
40.7%
|
40.06%
|
FCF Conversion (Net income)
|
187.39%
|
153.34%
|
26.44%
|
7.43%
|
-
|
194.94%
|
87.23%
|
82.53%
|
Dividend per Share
2 |
0.4700
|
0.7200
|
0.9500
|
0.8400
|
0.5400
|
0.6460
|
0.7230
|
0.7508
|
Announcement Date
|
17/02/20
|
22/02/21
|
23/02/22
|
20/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
64,154
|
-
|
38,501
|
36,272
|
38,946
|
75,217
|
40,756
|
39,613
|
32,652
|
34,057
|
66,709
|
33,915
|
35,529
|
33,220
|
35,500
|
36,570
|
35,867
|
EBITDA
|
-
|
-
|
3,065
|
2,688
|
2,713
|
5,402
|
3,521
|
3,451
|
1,844
|
2,814
|
4,658
|
3,217
|
3,227
|
2,612
|
-
|
-
|
-
|
EBIT
|
3,856
|
-
|
1,976
|
1,667
|
1,664
|
3,331
|
2,335
|
2,384
|
795.1
|
1,773
|
-
|
2,188
|
2,155
|
1,545
|
-
|
-
|
-
|
Operating Margin
|
6.01%
|
-
|
5.13%
|
4.59%
|
4.27%
|
4.43%
|
5.73%
|
6.02%
|
2.44%
|
5.21%
|
-
|
6.45%
|
6.07%
|
4.65%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
3,165
|
-
|
2,043
|
1,573
|
1,326
|
2,898
|
2,713
|
2,238
|
917.3
|
986.6
|
-
|
1,262
|
-
|
1,537
|
-
|
-
|
-
|
Net income
1 |
2,732
|
4,146
|
1,930
|
1,746
|
1,624
|
3,369
|
2,530
|
1,238
|
1,022
|
1,029
|
2,050
|
1,206
|
-17,189
|
1,153
|
1,395
|
1,679
|
1,504
|
Net margin
|
4.26%
|
-
|
5.01%
|
4.81%
|
4.17%
|
4.48%
|
6.21%
|
3.13%
|
3.13%
|
3.02%
|
3.07%
|
3.56%
|
-48.38%
|
3.47%
|
3.93%
|
4.59%
|
4.19%
|
EPS
|
0.5400
|
0.8600
|
0.4000
|
0.3600
|
0.3300
|
0.6900
|
0.5300
|
0.2500
|
0.2000
|
0.2100
|
0.4100
|
0.2600
|
-3.820
|
0.2400
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
0.4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/08/20
|
09/08/21
|
23/02/22
|
09/05/22
|
08/08/22
|
08/08/22
|
02/11/22
|
20/02/23
|
03/05/23
|
07/08/23
|
07/08/23
|
06/11/23
|
19/02/24
|
08/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
53,866
|
52,129
|
61,318
|
47,328
|
51,538
|
47,226
|
43,520
|
40,493
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.416
x
|
4.176
x
|
4.929
x
|
3.825
x
|
4.642
x
|
3.661
x
|
3.193
x
|
2.864
x
|
Free Cash Flow
1 |
7,151
|
9,578
|
2,118
|
531
|
6,317
|
11,124
|
5,547
|
5,664
|
ROE (net income / shareholders' equity)
|
8.33%
|
12.4%
|
14.4%
|
10.2%
|
8.19%
|
9.63%
|
10.1%
|
11.1%
|
ROA (Net income/ Total Assets)
|
2.69%
|
4.36%
|
5.15%
|
4.09%
|
3.28%
|
3.82%
|
4.09%
|
4.43%
|
Assets
1 |
1,41,913
|
1,43,243
|
1,55,589
|
1,74,587
|
-4,25,376
|
1,49,277
|
1,55,292
|
1,55,045
|
Book Value Per Share
2 |
10.10
|
10.90
|
12.70
|
17.30
|
13.00
|
13.00
|
14.00
|
13.90
|
Cash Flow per Share
2 |
2.460
|
2.850
|
1.300
|
1.260
|
2.490
|
2.840
|
2.280
|
2.410
|
Capex
1 |
4,605
|
3,855
|
4,174
|
5,340
|
4,925
|
4,584
|
4,516
|
4,509
|
Capex / Sales
|
3.65%
|
2.91%
|
2.96%
|
3.43%
|
3.62%
|
3.24%
|
3.02%
|
2.95%
|
Announcement Date
|
17/02/20
|
22/02/21
|
23/02/22
|
20/02/23
|
19/02/24
|
-
|
-
|
-
|
Last Close Price
15.2
THB Average target price
17.21
THB Spread / Average Target +13.25% Consensus |