Stock BSM BUILDERSMART
Add to a list
To use this feature you must be a member
Log inSign up

Financials BuilderSmart

Equities

BSM

TH0971A10Z08

Home Improvement Products & Services Retailers

End-of-day quote Thailand S.E.
Other stock markets
 18:00:00 2024-05-13 EDT 		5-day change 1st Jan Change
2.42 THB -1.63% Intraday chart for BuilderSmart -4.72% -7.63%
04-30 BuilderSmart Public Company Limited Announces Audit Committee Appointments CI
02-22 BuilderSmart Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,055 767 553.9 830.9 703.1 558.2
Enterprise Value (EV) 1 1,352 1,562 1,358 1,483 1,189 977.2
P/E ratio 17.1 x 30.8 x -6.29 x -9.92 x -22.6 x -10.5 x
Yield 2.83% - - - - -
Capitalization / Revenue 1.79 x 0.9 x 0.76 x 1.37 x 0.97 x 1.16 x
EV / Revenue 2.3 x 1.84 x 1.85 x 2.45 x 1.64 x 2.02 x
EV / EBITDA 55 x 41.4 x 82.3 x -55.8 x 91.3 x 234 x
EV / FCF -2.63 x -10.3 x 45.1 x 13.9 x 179 x -
FCF Yield -38% -9.72% 2.22% 7.2% 0.56% -
Price to Book 1.72 x 1.18 x 0.98 x 1.73 x 1.57 x 1.34 x
Nbr of stocks (in thousands) 199,019 213,051 213,051 213,051 213,051 213,051
Reference price 2 5.300 3.600 2.600 3.900 3.300 2.620
Announcement Date 2/21/19 2/24/20 2/23/21 2/24/22 2/24/23 2/22/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 588.6 849.6 732.2 605.1 724.7 483.2
EBITDA 1 24.6 37.72 16.49 -26.6 13.02 4.174
EBIT 1 14.07 25.76 -4.315 -53.17 -2.173 -14.92
Operating Margin 2.39% 3.03% -0.59% -8.79% -0.3% -3.09%
Earnings before Tax (EBT) 1 66.42 31.2 -65.42 -85.97 -26.21 -43.31
Net income 1 60.32 24.93 -88.05 -83.75 -31.17 -52.98
Net margin 10.25% 2.93% -12.03% -13.84% -4.3% -10.96%
EPS 2 0.3100 0.1170 -0.4133 -0.3931 -0.1463 -0.2487
Free Cash Flow 1 -513.4 -151.8 30.09 106.7 6.625 -
FCF margin -87.22% -17.87% 4.11% 17.64% 0.91% -
FCF Conversion (EBITDA) - - 182.47% - 50.88% -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.1500 - - - - -
Announcement Date 2/21/19 2/24/20 2/23/21 2/24/22 2/24/23 2/22/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 297 795 804 652 486 419
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 12.08 x 21.08 x 48.74 x -24.52 x 37.3 x 100.4 x
Free Cash Flow 1 -513 -152 30.1 107 6.62 -
ROE (net income / shareholders' equity) 11.7% 3.8% -14.5% -16% -6.71% -11.5%
ROA (Net income/ Total Assets) 0.84% 0.94% -0.14% -1.95% -0.09% -0.72%
Assets 1 7,144 2,642 60,977 4,297 33,447 7,336
Book Value Per Share 2 3.090 3.060 2.650 2.250 2.110 1.950
Cash Flow per Share 2 0.9000 0.1800 0.3000 0.1900 0.1700 0.1800
Capex 1 7.15 23.8 20.6 4.01 18.7 -
Capex / Sales 1.22% 2.8% 2.82% 0.66% 2.58% -
Announcement Date 2/21/19 2/24/20 2/23/21 2/24/22 2/24/23 2/22/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Home Improvement Products & Services Retailers

1st Jan change Capi.
BUILDERSMART Stock BuilderSmart
-7.63% 14.25M
LOWE'S COMPANIES, INC. Stock Lowe's Companies, Inc.
+3.48% 133B
KINGFISHER PLC Stock Kingfisher plc
+10.36% 6.19B
HOME PRODUCT CENTER Stock Home Product Center
-12.82% 3.61B
MR D.I.Y. GROUP (M) Stock Mr D.I.Y. Group (M)
+22.07% 3.54B
SIAM GLOBAL HOUSE Stock Siam Global House
+0.98% 2.28B
HILLMAN SOLUTIONS CORP. Stock Hillman Solutions Corp.
+3.75% 1.86B
RED STAR MACALLINE GROUP CORPORATION LTD. Stock Red Star Macalline Group Corporation Ltd.
-24.54% 1.77B
HORNBACH BAUMARKT AG Stock HORNBACH Baumarkt AG
+6.77% 1.73B
HORNBACH HOLDING AG & CO. KGAA Stock HORNBACH Holding AG & Co. KGaA
+16.52% 1.31B
Other Home Improvement Products & Services Retailers
  1. Stock Market
  2. Equities
  3. BSM Stock
  4. Financials BuilderSmart
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW