End-of-day quote
Thailand S.E.
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
157.5
THB
|
-1.25%
|
|
-2.48%
|
-1.56%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
34,625
|
49,500
|
49,250
|
50,500
|
37,500
|
39,375
|
-
|
-
|
Enterprise Value (EV)
1 |
34,625
|
49,500
|
49,250
|
50,500
|
37,500
|
39,375
|
39,375
|
39,375
|
P/E ratio
|
8.71
x
|
13.4
x
|
13.9
x
|
13.2
x
|
11.5
x
|
11.3
x
|
10.3
x
|
10.6
x
|
Yield
|
3.61%
|
2.27%
|
2.61%
|
2.72%
|
-
|
3.57%
|
3.82%
|
4.18%
|
Capitalization / Revenue
|
1.64
x
|
2.58
x
|
2.59
x
|
2.47
x
|
2
x
|
1.96
x
|
1.86
x
|
1.74
x
|
EV / Revenue
|
1.64
x
|
2.58
x
|
2.59
x
|
2.47
x
|
2
x
|
1.96
x
|
1.86
x
|
1.74
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.67
x
|
2.9
x
|
2.47
x
|
2.21
x
|
-
|
1.47
x
|
1.35
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
250,000
|
250,000
|
250,000
|
250,000
|
250,000
|
250,000
|
-
|
-
|
Reference price
2 |
138.5
|
198.0
|
197.0
|
202.0
|
150.0
|
157.5
|
157.5
|
157.5
|
Announcement Date
|
20-04-28
|
21-04-27
|
22-04-29
|
23-04-11
|
24-04-09
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
21,092
|
19,206
|
19,046
|
20,428
|
18,767
|
20,096
|
21,212
|
22,585
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,790
|
10,882
|
11,202
|
12,213
|
11,402
|
11,635
|
12,379
|
13,301
|
Operating Margin
|
55.9%
|
56.66%
|
58.82%
|
59.78%
|
60.75%
|
57.9%
|
58.36%
|
58.89%
|
Earnings before Tax (EBT)
1 |
5,144
|
4,647
|
4,574
|
4,950
|
4,161
|
4,445
|
4,751
|
4,771
|
Net income
1 |
3,975
|
3,690
|
3,553
|
3,815
|
3,259
|
3,500
|
3,803
|
3,734
|
Net margin
|
18.85%
|
19.21%
|
18.66%
|
18.68%
|
17.36%
|
17.42%
|
17.93%
|
16.53%
|
EPS
2 |
15.90
|
14.76
|
14.21
|
15.26
|
13.04
|
13.99
|
15.22
|
14.93
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
4.500
|
5.150
|
5.500
|
-
|
5.627
|
6.009
|
6.580
|
Announcement Date
|
20-04-28
|
21-04-27
|
22-04-29
|
23-04-11
|
24-04-09
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
4,776
|
-
|
5,007
|
10,055
|
5,344
|
5,029
|
4,932
|
5,102
|
-
|
4,894
|
4,622
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,834
|
2,788
|
-
|
3,021
|
6,034
|
3,305
|
2,874
|
2,899
|
4,528
|
-
|
2,780
|
2,692
|
Operating Margin
|
-
|
58.38%
|
-
|
60.34%
|
60.01%
|
61.84%
|
57.14%
|
58.77%
|
88.75%
|
-
|
56.81%
|
58.24%
|
Earnings before Tax (EBT)
1 |
1,055
|
1,169
|
-
|
1,170
|
-
|
-
|
909.4
|
804.8
|
1,082
|
-
|
880.6
|
1,394
|
Net income
1 |
815
|
910.5
|
1,115
|
903.6
|
2,018
|
1,104
|
693
|
617.3
|
841.9
|
1,459
|
706
|
1,094
|
Net margin
|
-
|
19.06%
|
-
|
18.05%
|
20.07%
|
20.66%
|
13.78%
|
12.52%
|
16.5%
|
-
|
14.43%
|
23.66%
|
EPS
2 |
3.260
|
3.640
|
-
|
3.610
|
8.070
|
4.420
|
2.770
|
2.470
|
3.370
|
5.840
|
2.820
|
4.380
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-01-07
|
22-04-29
|
22-07-05
|
22-10-04
|
22-10-04
|
23-01-11
|
23-04-11
|
23-07-06
|
23-10-06
|
23-10-06
|
24-01-11
|
24-04-09
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.5%
|
19.5%
|
19.2%
|
17.9%
|
-
|
13.9%
|
13.6%
|
12.9%
|
ROA (Net income/ Total Assets)
|
4.35%
|
4.04%
|
4%
|
4.1%
|
-
|
3.78%
|
3.88%
|
3.5%
|
Assets
1 |
91,388
|
91,391
|
88,826
|
93,052
|
-
|
92,590
|
98,113
|
106,682
|
Book Value Per Share
2 |
82.90
|
68.20
|
79.60
|
91.30
|
-
|
107.0
|
117.0
|
123.0
|
Cash Flow per Share
|
-
|
31.60
|
3.020
|
5.890
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-28
|
21-04-27
|
22-04-29
|
23-04-11
|
24-04-09
|
-
|
-
|
-
|
Last Close Price
157.5
THB Average target price
184.2
THB Spread / Average Target +16.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.56% | 1.07B | | -4.96% | 6.13B | | +6.20% | 3.1B | | +5.42% | 2.72B | | -40.90% | 2.12B | | +6.10% | 928M | | -1.29% | 794M | | +81.83% | 488M | | -30.10% | 395M | | +17.32% | 386M |
Consumer Leasing
|