Stock EA ENERGY ABSOLUTE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Energy Absolute

Equities

EA

TH3545010003

Electric Utilities

End-of-day quote Thailand S.E.
Other stock markets
 18:00:00 2024-06-25 EDT 		5-day change 1st Jan Change
17.2 THB -1.71% Intraday chart for Energy Absolute -9.47% -61.13%
05-10 Energy Absolute Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-30 Energy Absolute Public Company Limited Announces Resignation of Patiparn Sukorndhaman as Independent Director and the Member of Risk Management Committee CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 163,188 183,702 358,080 361,810 164,400 64,983 - -
Enterprise Value (EV) 1 195,106 225,631 400,129 411,243 226,311 105,407 103,997 64,983
P/E ratio 26.8 x 35.2 x 58.5 x 47.5 x 21.7 x 10.8 x 12.1 x 9.56 x
Yield 0.69% 0.61% 0.31% - 0.68% 2.02% 2.04% 2.91%
Capitalization / Revenue 11 x 10.8 x 17.7 x 14.3 x 5.47 x 2.04 x 1.7 x 1.56 x
EV / Revenue 13.1 x 13.2 x 19.8 x 16.2 x 7.53 x 3.3 x 2.72 x 1.56 x
EV / EBITDA 20.1 x 24.4 x 41.6 x 40.4 x 17.9 x 8.82 x 8.68 x 4.96 x
EV / FCF -33.5 x 109 x 51.5 x -659 x -45.1 x 10.8 x 16.2 x 5.59 x
FCF Yield -2.98% 0.92% 1.94% -0.15% -2.22% 9.26% 6.19% 17.9%
Price to Book 6.98 x 6.61 x 11 x 9.29 x 4.27 x 1.32 x 1.22 x 1.12 x
Nbr of stocks (in thousands) 3,730,000 3,730,000 3,730,000 3,730,000 3,715,251 3,713,341 - -
Reference price 2 43.75 49.25 96.00 97.00 44.25 17.20 17.20 17.20
Announcement Date 20-02-24 21-02-28 22-02-24 23-02-24 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 14,887 17,080 20,174 25,355 30,074 31,909 38,186 41,694
EBITDA 1 9,706 9,260 9,611 10,181 12,671 11,946 11,983 13,114
EBIT 1 7,189 6,530 6,843 6,534 8,993 8,216 8,130 9,087
Operating Margin 48.29% 38.23% 33.92% 25.77% 29.9% 25.75% 21.29% 21.79%
Earnings before Tax (EBT) 1 6,016 5,029 5,933 7,552 7,736 6,142 6,094 7,953
Net income 1 6,082 5,205 6,100 7,604 7,606 6,057 5,876 7,264
Net margin 40.85% 30.47% 30.24% 29.99% 25.29% 18.98% 15.39% 17.42%
EPS 2 1.630 1.400 1.640 2.040 2.040 1.599 1.420 1.800
Free Cash Flow 1 -5,819 2,077 7,764 -623.7 -5,013 9,758 6,432 11,628
FCF margin -39.09% 12.16% 38.49% -2.46% -16.67% 30.58% 16.85% 27.89%
FCF Conversion (EBITDA) - 22.43% 80.78% - - 81.68% 53.68% 88.67%
FCF Conversion (Net income) - 39.91% 127.28% - - 161.1% 109.47% 160.07%
Dividend per Share 2 0.3000 0.3000 0.3000 - 0.3000 0.3473 0.3503 0.5000
Announcement Date 20-02-24 21-02-28 22-02-24 23-02-24 24-02-27 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 8,860 5,508 4,740 5,396 5,692 9,526 8,895 - - 5,995
EBITDA 4,600 2,441 2,283 2,215 2,426 3,258 3,784 - - -
EBIT 1 3,267 1,781 1,514 1,236 1,288 2,496 2,930 2,665 2,008 1,391
Operating Margin 36.87% 32.33% 31.93% 22.91% 22.63% 26.2% 32.94% - - 23.2%
Earnings before Tax (EBT) 1 2,544 1,751 1,289 - 2,930 2,342 2,490 - - 860
Net income 1 2,601 1,881 1,366 1,095 2,970 2,172 2,320 2,160 - 1,163
Net margin 29.36% 34.16% 28.82% 20.3% 52.19% 22.8% 26.08% - - 19.4%
EPS 2 0.7000 0.5100 0.3700 - - - 0.6200 - - 0.3100
Dividend per Share - - - - - - - - - -
Announcement Date 20-08-07 22-02-24 22-05-19 22-08-11 22-11-11 23-02-24 23-05-12 23-08-11 23-11-27 24-02-27
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 31,919 41,929 42,049 49,433 61,912 40,424 39,014 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.289 x 4.528 x 4.375 x 4.855 x 4.886 x 3.384 x 3.256 x -
Free Cash Flow 1 -5,819 2,077 7,764 -624 -5,013 9,758 6,433 11,628
ROE (net income / shareholders' equity) 29.2% 20.3% 20.2% 21.3% 18.9% 12.4% 11.1% 12.2%
ROA (Net income/ Total Assets) 9.4% 7% 7.44% 8.05% 6.99% 4.9% 4.93% 5.9%
Assets 1 64,714 74,352 81,979 94,420 108,796 123,615 119,108 123,126
Book Value Per Share 2 6.260 7.460 8.710 10.40 10.40 13.00 14.00 15.30
Cash Flow per Share 2 2.330 2.480 2.100 0.5100 -1.220 2.750 2.220 3.200
Capex 1 14,522 7,160 5,957 2,515 4,705 5,300 5,163 300
Capex / Sales 97.55% 41.92% 29.53% 9.92% 15.64% 16.61% 13.52% 0.72%
Announcement Date 20-02-24 21-02-28 22-02-24 23-02-24 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 Energy Absolute

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
17.2 THB
Average target price
26.64 THB
Spread / Average Target
+54.88%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Alternative Electric Utilities

1st Jan change Capi.
ENERGY ABSOLUTE Stock Energy Absolute
-61.13% 1.77B
BROOKFIELD RENEWABLE CORPORATION Stock Brookfield Renewable Corporation
+4.67% 11.04B
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A. Stock Corporación Acciona Energías Renovables, S.A.
-30.27% 6.98B
ORMAT TECHNOLOGIES, INC. Stock Ormat Technologies, Inc.
-4.04% 4.42B
CONTACT ENERGY LIMITED Stock Contact Energy Limited
+13.11% 4.34B
ATLANTICA SUSTAINABLE INFRASTRUCTURE PLC Stock Atlantica Sustainable Infrastructure plc
+2.42% 2.55B
VOLTALIA SA Stock Voltalia SA
-7.29% 1.36B
AES BRASIL ENERGIA S.A. Stock AES Brasil Energia S.A.
-7.55% 1.26B
AKFEN YENILENEBILIR ENERJI Stock Akfen Yenilenebilir Enerji
+100.70% 833M
GUNKUL ENGINEERING Stock Gunkul Engineering
-6.43% 609M
Alternative Electric Utilities
  1. Stock Market
  2. Equities
  3. EA Stock
  4. Financials Energy Absolute