End-of-day quote
Thailand S.E.
03:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
9.2
THB
|
-0.54%
|
|
+1.10%
|
-10.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
44,451
|
33,977
|
38,931
|
35,020
|
35,729
|
31,913
|
-
|
Enterprise Value (EV)
1 |
52,482
|
42,510
|
48,664
|
46,807
|
35,729
|
45,287
|
45,283
|
P/E ratio
|
23.2
x
|
16.2
x
|
18.9
x
|
14.1
x
|
15.9
x
|
12.4
x
|
11.4
x
|
Yield
|
3.82%
|
5.45%
|
5.97%
|
7.15%
|
-
|
8.04%
|
8.37%
|
Capitalization / Revenue
|
19.6
x
|
13.5
x
|
15.2
x
|
11.1
x
|
10.6
x
|
9.26
x
|
8.72
x
|
EV / Revenue
|
23.2
x
|
16.9
x
|
19
x
|
14.8
x
|
10.6
x
|
13.1
x
|
12.4
x
|
EV / EBITDA
|
27.8
x
|
20
x
|
23
x
|
16.6
x
|
12.3
x
|
14.9
x
|
13.9
x
|
EV / FCF
|
-18
x
|
405
x
|
-20.9
x
|
-34.6
x
|
-
|
13.3
x
|
13
x
|
FCF Yield
|
-5.56%
|
0.25%
|
-4.78%
|
-2.89%
|
-
|
7.53%
|
7.66%
|
Price to Book
|
1.63
x
|
1.21
x
|
1.15
x
|
0.97
x
|
-
|
0.85
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
25,54,630
|
25,54,630
|
30,65,396
|
32,72,928
|
34,68,827
|
34,68,827
|
-
|
Reference price
2 |
17.40
|
13.30
|
12.70
|
10.70
|
10.30
|
9.200
|
9.200
|
Announcement Date
|
25/02/20
|
22/02/21
|
25/02/22
|
03/04/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,263
|
2,513
|
2,568
|
3,168
|
3,372
|
3,448
|
3,660
|
EBITDA
1 |
1,890
|
2,125
|
2,116
|
2,816
|
2,898
|
3,033
|
3,248
|
EBIT
1 |
1,890
|
2,125
|
2,116
|
2,816
|
2,898
|
3,033
|
3,248
|
Operating Margin
|
83.53%
|
84.53%
|
82.4%
|
88.89%
|
85.94%
|
87.96%
|
88.76%
|
Earnings before Tax (EBT)
1 |
1,548
|
1,831
|
1,811
|
2,491
|
2,246
|
2,565
|
2,784
|
Net income
1 |
1,915
|
2,278
|
2,060
|
2,491
|
2,246
|
2,565
|
2,784
|
Net margin
|
84.6%
|
90.65%
|
80.23%
|
78.64%
|
66.59%
|
74.39%
|
76.08%
|
EPS
2 |
0.7495
|
0.8204
|
0.6721
|
0.7611
|
0.6473
|
0.7400
|
0.8050
|
Free Cash Flow
1 |
-2,917
|
105.1
|
-2,328
|
-1,351
|
-
|
3,410
|
3,470
|
FCF margin
|
-128.9%
|
4.18%
|
-90.67%
|
-42.65%
|
-
|
98.9%
|
94.81%
|
FCF Conversion (EBITDA)
|
-
|
4.95%
|
-
|
-
|
-
|
112.43%
|
106.82%
|
FCF Conversion (Net income)
|
-
|
4.61%
|
-
|
-
|
-
|
132.94%
|
124.62%
|
Dividend per Share
2 |
0.6649
|
0.7243
|
0.7578
|
0.7653
|
-
|
0.7400
|
0.7700
|
Announcement Date
|
25/02/20
|
22/02/21
|
25/02/22
|
03/04/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
8,031
|
8,533
|
9,733
|
11,787
|
-
|
13,374
|
13,370
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.248
x
|
4.016
x
|
4.6
x
|
4.186
x
|
-
|
4.409
x
|
4.116
x
|
Free Cash Flow
1 |
-2,917
|
105
|
-2,328
|
-1,351
|
-
|
3,410
|
3,470
|
ROE (net income / shareholders' equity)
|
6.28%
|
7.89%
|
6.4%
|
7.13%
|
-
|
6.8%
|
7.33%
|
ROA (Net income/ Total Assets)
|
4.37%
|
5.64%
|
4.53%
|
4.97%
|
-
|
4.7%
|
5.08%
|
Assets
1 |
43,787
|
40,375
|
45,525
|
50,135
|
-
|
54,574
|
54,867
|
Book Value Per Share
2 |
10.70
|
11.00
|
11.10
|
11.00
|
-
|
10.80
|
10.90
|
Cash Flow per Share
2 |
-1.140
|
0.0400
|
-0.7600
|
-0.4100
|
-
|
0.7600
|
0.7400
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/20
|
22/02/21
|
25/02/22
|
03/04/23
|
22/02/24
|
-
|
-
|
Average target price
11.6
THB Spread / Average Target +26.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.68% | 877M | | -17.49% | 102B | | +37.27% | 42.35B | | -18.18% | 9.98B | | -9.14% | 8.02B | | -19.33% | 6.94B | | -4.07% | 6.66B | | -7.56% | 6.61B | | -8.60% | 6.37B | | +9.24% | 5.41B |
Industrial REITs
|