Stock BTNC BOUTIQUE NEWCITY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Boutique Newcity

Equities

BTNC

TH0095010003

Apparel & Accessories Retailers

End-of-day quote Thailand S.E.
Other stock markets
 18:00:00 2024-05-29 EDT 		5-day change 1st Jan Change
17.8 THB -.--% Intraday chart for Boutique Newcity +4.09% -20.18%
02-27 Boutique Newcity Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Boutique Newcity Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 229.2 273.6 180 128.4 193.2 267.6
Enterprise Value (EV) 1 399 432 362.2 266.2 225.2 274.2
P/E ratio 20.8 x 91.6 x -3.8 x -5.12 x 9.22 x 9.71 x
Yield 3.66% 0.66% - - - -
Capitalization / Revenue 0.28 x 0.37 x 0.48 x 0.3 x 0.71 x 1.01 x
EV / Revenue 0.49 x 0.59 x 0.97 x 0.63 x 0.83 x 1.03 x
EV / EBITDA 51 x 29.3 x -6.85 x -13.7 x 22 x 17.9 x
EV / FCF -53.6 x -15.7 x 3.99 x 7.33 x 12.3 x 23.6 x
FCF Yield -1.86% -6.36% 25.1% 13.6% 8.1% 4.23%
Price to Book 0.5 x 0.6 x 0.45 x 0.29 x 0.42 x 0.55 x
Nbr of stocks (in thousands) 12,000 12,000 12,000 12,000 12,000 12,000
Reference price 2 19.10 22.80 15.00 10.70 16.10 22.30
Announcement Date 2/28/19 2/27/20 2/25/21 2/25/22 2/23/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 815.8 730.7 372.7 423 270.9 264.9
EBITDA 1 7.83 14.74 -52.88 -19.44 10.23 15.28
EBIT 1 -11.89 -4.495 -59.56 -32.21 3.37 9.964
Operating Margin -1.46% -0.62% -15.98% -7.62% 1.24% 3.76%
Earnings before Tax (EBT) 1 12.97 2.936 -65.11 -35.66 32.37 31.29
Net income 1 11 2.986 -47.35 -25.09 20.95 27.55
Net margin 1.35% 0.41% -12.7% -5.93% 7.73% 10.4%
EPS 2 0.9166 0.2488 -3.946 -2.091 1.746 2.296
Free Cash Flow 1 -7.438 -27.5 90.76 36.32 18.24 11.6
FCF margin -0.91% -3.76% 24.35% 8.59% 6.73% 4.38%
FCF Conversion (EBITDA) - - - - 178.34% 75.94%
FCF Conversion (Net income) - - - - 87.04% 42.11%
Dividend per Share 2 0.7000 0.1500 - - - -
Announcement Date 2/28/19 2/27/20 2/25/21 2/25/22 2/23/23 2/27/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 170 158 182 138 32 6.56
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 21.69 x 10.75 x -3.446 x -7.088 x 3.124 x 0.4296 x
Free Cash Flow 1 -7.44 -27.5 90.8 36.3 18.2 11.6
ROE (net income / shareholders' equity) 2.41% 0.65% -11.1% -5.98% 4.65% 5.79%
ROA (Net income/ Total Assets) -0.97% -0.4% -5.71% -3.07% 0.35% 1.16%
Assets 1 -1,137 -743.8 829.5 817 6,009 2,372
Book Value Per Share 2 38.30 37.90 33.30 36.60 38.50 40.80
Cash Flow per Share 2 0.2800 0.6400 0.4800 1.920 0.5300 1.320
Capex 1 32.3 8.88 3.62 0.51 0.26 12.3
Capex / Sales 3.96% 1.22% 0.97% 0.12% 0.09% 4.63%
Announcement Date 2/28/19 2/27/20 2/25/21 2/25/22 2/23/23 2/27/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Women's Apparel Retailers

1st Jan change Capi.
BOUTIQUE NEWCITY Stock Boutique Newcity
-20.18% 5.82M
SHIMAMURA CO., LTD. Stock SHIMAMURA Co., Ltd.
-4.44% 3.48B
ARITZIA INC. Stock Aritzia Inc.
+23.82% 2.64B
VICTORIA'S SECRET & CO. Stock Victoria's Secret & Co.
-14.13% 1.69B
EEKA FASHION HOLDINGS LIMITED Stock EEKA Fashion Holdings Limited
-19.61% 976M
TORRID HOLDINGS INC. Stock Torrid Holdings Inc.
+16.29% 694M
GO FASHION (INDIA) LIMITED Stock Go Fashion (India) Limited
-22.95% 635M
SHENZHEN ELLASSAY FASHION CO.,LTD. Stock Shenzhen Ellassay Fashion Co.,Ltd.
-17.34% 380M
J.JILL, INC. Stock J.Jill, Inc.
+30.72% 365M
SAI SILKS (KALAMANDIR) LIMITED Stock Sai Silks (Kalamandir) Limited
-36.62% 316M
Women's Apparel Retailers
  1. Stock Market
  2. Equities
  3. BTNC Stock
  4. Financials Boutique Newcity