End-of-day quote
Thailand S.E.
18:00:00 2024-05-12 EDT
|
5-day change
|
1st Jan Change
|
4.04
THB
|
+2.54%
|
|
-7.76%
|
-25.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,402
|
5,786
|
13,316
|
9,438
|
6,198
|
4,594
|
-
|
-
|
Enterprise Value (EV)
1 |
3,402
|
5,786
|
13,451
|
11,530
|
6,198
|
4,594
|
4,594
|
4,594
|
P/E ratio
|
30
x
|
38.4
x
|
59.9
x
|
37.7
x
|
15.8
x
|
11.2
x
|
9.85
x
|
8.42
x
|
Yield
|
-
|
0.08%
|
0.03%
|
-
|
-
|
1.11%
|
1.24%
|
1.73%
|
Capitalization / Revenue
|
-
|
12.1
x
|
18.5
x
|
9
x
|
3.88
x
|
2.84
x
|
2.52
x
|
2.3
x
|
EV / Revenue
|
-
|
12.1
x
|
18.5
x
|
9
x
|
3.88
x
|
2.84
x
|
2.52
x
|
2.3
x
|
EV / EBITDA
|
-
|
20
x
|
29.4
x
|
18.5
x
|
7.42
x
|
4.79
x
|
4.46
x
|
-
|
EV / FCF
|
-
|
-7,495,282
x
|
-10,017,233
x
|
-4,601,824
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
5.12
x
|
4.89
x
|
3.12
x
|
-
|
1.2
x
|
1.05
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
857,023
|
857,021
|
1,114,919
|
1,137,209
|
1,137,190
|
1,137,190
|
-
|
-
|
Reference price
2 |
3.970
|
6.751
|
11.94
|
8.299
|
5.450
|
4.040
|
4.040
|
4.040
|
Announcement Date
|
20-02-25
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
479.1
|
720.4
|
1,049
|
1,598
|
1,620
|
1,826
|
1,995
|
EBITDA
1 |
-
|
288.8
|
452.5
|
509.9
|
835.3
|
959
|
1,030
|
-
|
EBIT
1 |
-
|
282.4
|
445.6
|
501.1
|
811.3
|
1,057
|
1,271
|
1,476
|
Operating Margin
|
-
|
58.94%
|
61.85%
|
47.78%
|
50.76%
|
65.23%
|
69.62%
|
73.98%
|
Earnings before Tax (EBT)
1 |
-
|
195.3
|
267.8
|
349.6
|
570.1
|
622
|
748
|
896
|
Net income
1 |
111.4
|
155.4
|
219
|
251.2
|
391.1
|
404.5
|
459
|
543
|
Net margin
|
-
|
32.43%
|
30.4%
|
23.95%
|
24.47%
|
24.96%
|
25.14%
|
27.22%
|
EPS
2 |
0.1321
|
0.1759
|
0.1993
|
0.2203
|
0.3440
|
0.3600
|
0.4100
|
0.4800
|
Free Cash Flow
|
-
|
-771.9
|
-1,329
|
-2,051
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-161.12%
|
-184.53%
|
-195.55%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.005350
|
0.003300
|
-
|
-
|
0.0450
|
0.0500
|
0.0700
|
Announcement Date
|
20-02-25
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q4
|
---|
Net sales
1 |
332.8
|
174
|
213.7
|
239.3
|
-
|
253.9
|
357.2
|
499
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
162.4
|
147.7
|
107.2
|
123
|
-
|
121.6
|
197
|
249.3
|
Operating Margin
|
48.81%
|
84.89%
|
50.17%
|
51.39%
|
-
|
47.9%
|
55.15%
|
49.96%
|
Earnings before Tax (EBT)
|
115.8
|
-
|
-
|
99.18
|
-
|
54.77
|
148.2
|
-
|
Net income
|
99.53
|
70.88
|
48.58
|
72.5
|
56.55
|
35.93
|
103.8
|
-
|
Net margin
|
29.91%
|
40.75%
|
22.74%
|
30.3%
|
-
|
14.16%
|
29.07%
|
-
|
EPS
|
-
|
-
|
-
|
0.0637
|
0.0474
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-08-19
|
21-11-11
|
22-02-24
|
22-05-12
|
22-08-11
|
22-11-10
|
23-05-11
|
24-02-23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
135
|
2,093
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.2985
x
|
4.104
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-772
|
-1,329
|
-2,051
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
13.7%
|
11.8%
|
9.08%
|
-
|
10.1%
|
10.3%
|
11.6%
|
ROA (Net income/ Total Assets)
|
-
|
6.95%
|
5.54%
|
4.09%
|
-
|
4.9%
|
5.2%
|
5.4%
|
Assets
1 |
-
|
2,235
|
3,950
|
6,147
|
-
|
8,255
|
8,827
|
10,056
|
Book Value Per Share
2 |
-
|
1.320
|
2.440
|
2.660
|
-
|
3.380
|
3.850
|
4.400
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
0.88
|
3.19
|
11
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.18%
|
0.44%
|
1.05%
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-25
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-23
|
-
|
-
|
-
|
Last Close Price
4.04
THB Average target price
6.75
THB Spread / Average Target +67.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.87% | 125M | | -6.71% | 92.72B | | +20.99% | 88.95B | | +17.85% | 27.29B | | -2.88% | 18.29B | | +15.42% | 15.67B | | +2.53% | 15.01B | | -19.60% | 12.6B | | +15.13% | 9.39B | | +23.42% | 9.21B |
Investment Management
|