E FOR L AIM |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2 THB | 0.00% |
|
+5.26% | -20.00% |
| 04-30 | E for L Aim Public Company Limited Announces Directorate and Committee Changes | CI |
| 02-29 | E for L Aim 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 | 1,933 | 1,289 | 1,933 | 7,996 | 1,359 | 999.6 |
| Enterprise Value (EV) 1 | 3,367 | 2,555 | 2,949 | 8,521 | 1,699 | 1,377 |
| P/E ratio | -8.2 x | -4.73 x | -6.36 x | 9.08 x | 25.6 x | 74.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.94 x | 0.67 x | 1.16 x | 3.69 x | 0.91 x | 0.76 x |
| EV / Revenue | 1.63 x | 1.33 x | 1.77 x | 3.94 x | 1.14 x | 1.05 x |
| EV / EBITDA | 73.8 x | -27.5 x | 27.7 x | 27.6 x | 15.6 x | 20 x |
| EV / FCF | -6.17 x | 34.3 x | 7.96 x | -17.8 x | 8.66 x | 342 x |
| FCF Yield | -16.2% | 2.92% | 12.6% | -5.61% | 11.5% | 0.29% |
| Price to Book | 4.37 x | 3.98 x | 2.63 x | 20.4 x | 2.68 x | 1.91 x |
| Nbr of stocks (in thousands) | 3,221,685 | 3,221,685 | 3,222,003 | 3,997,865 | 3,997,865 | 3,998,477 |
| Reference price 2 | 0.6000 | 0.4000 | 0.6000 | 2.000 | 0.3400 | 0.2500 |
| Announcement Date | 3/7/19 | 3/4/20 | 3/1/21 | 2/27/22 | 2/24/23 | 2/29/24 |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,060 | 1,921 | 1,667 | 2,165 | 1,492 | 1,310 |
| EBITDA 1 | 45.62 | -92.84 | 106.4 | 309.2 | 108.7 | 68.82 |
| EBIT 1 | -55.01 | -175.1 | 35.83 | 267.3 | 77.79 | 36.52 |
| Operating Margin | -2.67% | -9.11% | 2.15% | 12.35% | 5.21% | 2.79% |
| Earnings before Tax (EBT) 1 | -355.9 | -640.4 | -741.9 | 777.9 | 55.72 | 13.63 |
| Net income 1 | -166.3 | -272.7 | -303.8 | 812 | 53.04 | 13.43 |
| Net margin | -8.07% | -14.19% | -18.23% | 37.5% | 3.55% | 1.03% |
| EPS 2 | -0.0731 | -0.0846 | -0.0943 | 0.2202 | 0.0133 | 0.003358 |
| Free Cash Flow 1 | -545.5 | 74.6 | 370.3 | -477.9 | 196.1 | 4.024 |
| FCF margin | -26.48% | 3.88% | 22.21% | -22.07% | 13.14% | 0.31% |
| FCF Conversion (EBITDA) | - | - | 347.94% | - | 180.37% | 5.85% |
| FCF Conversion (Net income) | - | - | - | - | 369.71% | 29.96% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/7/19 | 3/4/20 | 3/1/21 | 2/27/22 | 2/24/23 | 2/29/24 |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,434 | 1,267 | 1,015 | 525 | 339 | 378 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 31.44 x | -13.64 x | 9.541 x | 1.697 x | 3.122 x | 5.49 x |
| Free Cash Flow 1 | -545 | 74.6 | 370 | -478 | 196 | 4.02 |
| ROE (net income / shareholders' equity) | -378% | -686% | 151% | -446% | 11.8% | 2.6% |
| ROA (Net income/ Total Assets) | -0.97% | -3.87% | 1.12% | 10.3% | 3.02% | 1.57% |
| Assets 1 | 17,181 | 7,053 | -27,138 | 7,858 | 1,757 | 856.7 |
| Book Value Per Share 2 | 0.1400 | 0.1000 | 0.2300 | 0.1000 | 0.1300 | 0.1300 |
| Cash Flow per Share 2 | 0.0200 | 0.0100 | 0 | 0.0300 | 0.0400 | 0.0100 |
| Capex 1 | 18.9 | 51.9 | 16.1 | 20.2 | 11.2 | 37.7 |
| Capex / Sales | 0.92% | 2.7% | 0.97% | 0.93% | 0.75% | 2.88% |
| Announcement Date | 3/7/19 | 3/4/20 | 3/1/21 | 2/27/22 | 2/24/23 | 2/29/24 |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.00% | 21.86M | |
| +7.16% | 192M | |
| +26.13% | 77.74M | |
| +31.33% | 72.26M |
- Stock Market
- Equities
- EFORL Stock
- Financials E for L Aim