End-of-day quote
Thailand S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1.37
THB
|
+0.74%
|
|
+1.48%
|
-2.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,853
|
34,851
|
32,898
|
34,462
|
26,509
|
25,941
|
-
|
-
|
Enterprise Value (EV)
1 |
26,853
|
34,851
|
32,898
|
95,163
|
26,509
|
91,039
|
86,832
|
86,155
|
P/E ratio
|
19.2
x
|
-
|
5.79
x
|
4.92
x
|
8.24
x
|
8.06
x
|
8.56
x
|
8.06
x
|
Yield
|
3.57%
|
-
|
-
|
-
|
-
|
7.3%
|
6.93%
|
7.3%
|
Capitalization / Revenue
|
0.72
x
|
1.02
x
|
0.85
x
|
0.72
x
|
0.62
x
|
0.61
x
|
0.6
x
|
0.59
x
|
EV / Revenue
|
0.72
x
|
1.02
x
|
0.85
x
|
1.98
x
|
0.62
x
|
2.13
x
|
2
x
|
1.97
x
|
EV / EBITDA
|
3.58
x
|
4.61
x
|
2.53
x
|
7.45
x
|
2.68
x
|
9.05
x
|
9.27
x
|
8.75
x
|
EV / FCF
|
-
|
-
|
-
|
41.2
x
|
-
|
-57.7
x
|
50.7
x
|
61.2
x
|
FCF Yield
|
-
|
-
|
-
|
2.43%
|
-
|
-1.73%
|
1.97%
|
1.64%
|
Price to Book
|
0.62
x
|
-
|
-
|
-
|
-
|
0.46
x
|
0.45
x
|
-
|
Nbr of stocks (in thousands)
|
1,91,80,500
|
1,89,40,892
|
1,91,26,500
|
1,89,35,235
|
1,89,35,235
|
1,89,35,235
|
-
|
-
|
Reference price
2 |
1.400
|
1.840
|
1.720
|
1.820
|
1.400
|
1.370
|
1.370
|
1.370
|
Announcement Date
|
26/02/20
|
22/02/21
|
23/02/22
|
14/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,041
|
34,276
|
38,920
|
48,133
|
42,807
|
42,795
|
43,310
|
43,674
|
EBITDA
1 |
7,505
|
7,563
|
12,982
|
12,779
|
9,874
|
10,060
|
9,363
|
9,841
|
EBIT
1 |
-
|
-
|
-
|
9,487
|
6,558
|
6,644
|
5,736
|
6,413
|
Operating Margin
|
-
|
-
|
-
|
19.71%
|
15.32%
|
15.53%
|
13.24%
|
14.68%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
8,011
|
4,598
|
4,560
|
3,898
|
4,520
|
Net income
1 |
1,394
|
1,498
|
5,671
|
7,008
|
3,218
|
3,194
|
2,972
|
3,287
|
Net margin
|
3.76%
|
4.37%
|
14.57%
|
14.56%
|
7.52%
|
7.46%
|
6.86%
|
7.53%
|
EPS
2 |
0.0730
|
-
|
0.2970
|
0.3700
|
0.1700
|
0.1700
|
0.1600
|
0.1700
|
Free Cash Flow
1 |
-
|
-
|
-
|
2,308
|
-
|
-1,577
|
1,713
|
1,409
|
FCF margin
|
-
|
-
|
-
|
4.8%
|
-
|
-3.68%
|
3.95%
|
3.23%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
18.06%
|
-
|
-
|
18.29%
|
14.32%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
32.94%
|
-
|
-
|
57.63%
|
42.86%
|
Dividend per Share
2 |
0.0500
|
-
|
-
|
-
|
-
|
0.1000
|
0.0950
|
0.1000
|
Announcement Date
|
26/02/20
|
22/02/21
|
23/02/22
|
14/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 S1
|
---|
Net sales
1 |
9,013
|
12,435
|
13,768
|
26,203
|
11,614
|
11,407
|
22,690
|
EBITDA
1 |
2,773
|
3,324
|
3,629
|
6,953
|
-
|
2,523
|
4,838
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,659
|
-
|
2,742
|
-
|
-
|
1,518
|
2,562
|
Net income
1 |
1,208
|
-
|
2,421
|
-
|
-
|
1,171
|
1,817
|
Net margin
|
13.41%
|
-
|
17.59%
|
-
|
-
|
10.27%
|
8.01%
|
EPS
2 |
0.0630
|
-
|
0.1250
|
-
|
-
|
0.0620
|
0.0960
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
13/05/22
|
14/08/22
|
14/08/22
|
20/05/23
|
11/08/23
|
11/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
60,701
|
-
|
65,098
|
60,891
|
60,214
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
4.75
x
|
-
|
6.471
x
|
6.504
x
|
6.119
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
2,308
|
-
|
-1,577
|
1,713
|
1,409
|
ROE (net income / shareholders' equity)
|
3.21%
|
3.45%
|
12.3%
|
12.9%
|
-
|
5.8%
|
5.25%
|
5.7%
|
ROA (Net income/ Total Assets)
|
1.24%
|
1.26%
|
4.37%
|
4.69%
|
-
|
2%
|
2%
|
2.1%
|
Assets
1 |
1,12,426
|
1,19,185
|
1,29,811
|
1,49,429
|
-
|
1,59,720
|
1,48,578
|
1,56,510
|
Book Value Per Share
2 |
2.260
|
-
|
-
|
-
|
-
|
2.980
|
3.030
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
9,904
|
11,137
|
6,398
|
7,684
|
-
|
5,500
|
4,000
|
3,000
|
Capex / Sales
|
26.74%
|
32.49%
|
16.44%
|
15.96%
|
-
|
12.85%
|
9.24%
|
6.87%
|
Announcement Date
|
26/02/20
|
22/02/21
|
23/02/22
|
14/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
1.37
THB Average target price
1.95
THB Spread / Average Target +42.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.14% | 700M | | +17.57% | 47.17B | | +3.10% | 15.66B | | -5.52% | 15.09B | | -13.35% | 10.57B | | +26.67% | 8.7B | | +105.28% | 7.86B | | -3.59% | 7.71B | | -8.03% | 7.41B | | +23.97% | 6.7B |
Cement & Concrete Manufacturing
|