Stock C0P CENTRAL PLAZA HOTEL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Central Plaza Hotel Börse Stuttgart

Equities

C0P

TH0176010R16

Restaurants & Bars

Market Closed - Börse Stuttgart
Other stock markets
 02:15:27 2021-09-30 EDT 		5-day change 1st Jan Change
0.85 EUR +1.80% Intraday chart for Central Plaza Hotel -.--% -.--%
05-14 Central Plaza Hotel Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-29 Central Plaza Hotel Public Company Limited Approves Dividend for 2023, Payable on 27 May 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 33,750 31,995 42,188 67,838 59,062 53,662 - -
Enterprise Value (EV) 1 38,656 40,603 58,158 86,527 81,189 70,457 71,125 70,846
P/E ratio 19.4 x -11.5 x -24.4 x 173 x 47.6 x 34 x 26.9 x 22.1 x
Yield 2.6% - - - - 1.29% 1.67% 2.07%
Capitalization / Revenue 1.59 x 2.43 x 3.66 x 3.76 x 2.65 x 2.17 x 1.96 x 1.85 x
EV / Revenue 1.82 x 3.09 x 5.04 x 4.8 x 3.65 x 2.85 x 2.6 x 2.44 x
EV / EBITDA 8.97 x 21.2 x 34.4 x 23.1 x 16.6 x 11 x 9.87 x 9.12 x
EV / FCF 20.9 x -76.8 x 115 x 26 x 28.3 x 38.9 x 40.5 x 24.1 x
FCF Yield 4.78% -1.3% 0.87% 3.85% 3.54% 2.57% 2.47% 4.15%
Price to Book 2.47 x 3.22 x 2.33 x 3.66 x 2.95 x 2.6 x 2.46 x 2.31 x
Nbr of stocks (in thousands) 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 - -
Reference price 2 25.00 23.70 31.25 50.25 43.75 39.75 39.75 39.75
Announcement Date 20-02-28 21-02-25 22-02-28 23-02-27 24-02-27 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,291 13,160 11,529 18,036 22,261 24,680 27,387 29,079
EBITDA 1 4,312 1,914 1,690 3,741 4,892 6,380 7,207 7,765
EBIT 1 2,275 -1,507 -1,477 608.4 1,770 2,964 3,498 3,941
Operating Margin 10.68% -11.45% -12.81% 3.37% 7.95% 12.01% 12.77% 13.55%
Earnings before Tax (EBT) 1 2,090 -3,333 -1,835 552.3 1,690 2,041 2,544 3,032
Net income 1 1,744 -2,775 -1,733 398.1 1,248 1,583 2,003 2,438
Net margin 8.19% -21.09% -15.03% 2.21% 5.61% 6.42% 7.31% 8.38%
EPS 2 1.290 -2.060 -1.280 0.2900 0.9200 1.170 1.478 1.802
Free Cash Flow 1 1,849 -528.4 505.1 3,328 2,871 1,810 1,756 2,943
FCF margin 8.69% -4.02% 4.38% 18.45% 12.9% 7.33% 6.41% 10.12%
FCF Conversion (EBITDA) 42.89% - 29.88% 88.95% 58.68% 28.37% 24.36% 37.9%
FCF Conversion (Net income) 106.02% - - 835.89% 230% 114.31% 87.67% 120.69%
Dividend per Share 2 0.6500 - - - - 0.5125 0.6638 0.8222
Announcement Date 20-02-28 21-02-25 22-02-28 23-02-27 24-02-27 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 3,715 3,882 4,196 7,874 4,528 5,440 5,805 5,172 5,352 5,934 6,322 - - - - -
EBITDA 907.9 951.2 966.5 - 847.2 1,201 1,365 1,023 1,016 1,487 1,630 - - - - -
EBIT 213.5 183.8 159.1 312.7 54.01 436.8 644 254.2 240.6 631.4 875.4 - - - - -
Operating Margin 5.75% 4.74% 3.79% 3.97% 1.19% 8.03% 11.09% 4.92% 4.5% 10.64% 13.85% - - - - -
Earnings before Tax (EBT) 116.4 11.42 6.377 17.79 -39.42 573.9 765.3 179.9 109.6 635.7 902.8 - - - - -
Net income 1 152.3 -43.69 22.06 -21.63 -78.06 497.8 629.1 120.6 73.77 424.6 755.3 245.1 355.4 480.8 - -
Net margin 4.1% -1.13% 0.53% -0.27% -1.72% 9.15% 10.84% 2.33% 1.38% 7.16% 11.95% - - - - -
EPS 2 0.1200 -0.0300 0.0200 -0.0200 -0.0600 0.3600 0.4700 0.0900 0.0500 0.3100 0.5600 0.2217 0.2633 0.3562 - -
Dividend per Share 2 - - - - - - - - - - - - - 0.5542 - -
Announcement Date 22-02-28 22-05-17 22-08-15 22-08-15 22-11-11 23-02-27 23-05-12 23-08-11 23-11-10 24-02-27 24-05-14 - - - - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,906 8,608 15,971 18,690 22,126 16,795 17,462 17,183
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.138 x 4.499 x 9.448 x 4.996 x 4.523 x 2.633 x 2.423 x 2.213 x
Free Cash Flow 1 1,849 -528 505 3,328 2,871 1,810 1,756 2,943
ROE (net income / shareholders' equity) 13.1% -14.5% -12.4% 2.18% 6.4% 7.83% 9.45% 10.7%
ROA (Net income/ Total Assets) 6.46% -8.82% -4.13% 0.82% 2.4% 2.67% 3.23% 3.82%
Assets 1 27,019 31,471 41,986 48,381 52,004 59,377 61,941 63,829
Book Value Per Share 2 10.10 7.350 13.40 13.70 14.80 15.30 16.20 17.20
Cash Flow per Share 2 2.820 1.000 1.580 3.110 3.640 3.800 4.130 4.570
Capex 1 1,969 1,876 1,630 994 2,050 6,425 5,670 4,781
Capex / Sales 9.25% 14.25% 14.14% 5.51% 9.21% 26.03% 20.7% 16.44%
Announcement Date 20-02-28 21-02-25 22-02-28 23-02-27 24-02-27 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Central Plaza Hotel

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
39.75 THB
Average target price
48.82 THB
Spread / Average Target
+22.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Restaurants & Bars

1st Jan change Capi.
STARBUCKS CORPORATION Stock Starbucks Corporation
-20.79% 86.14B
COMPASS GROUP PLC Stock Compass Group PLC
-0.28% 46.61B
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-11.61% 17.33B
SODEXO Stock Sodexo
-20.70% 12.54B
CAVA GROUP, INC. Stock CAVA Group, Inc.
+121.01% 10.83B
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-13.61% 5.91B
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
+0.97% 4.5B
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-6.92% 4.48B
GREGGS PLC Stock Greggs plc
+10.53% 3.74B
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. CENTEL Stock
  4. C0P Stock
  5. Financials Central Plaza Hotel