|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.000 THB | -2.78% |
|
-2.78% | +7.69% |
Projected Income Statement: Forth Smart Service
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 2,507 | 2,595 | 2,721 |
| Change | - | - | - | 3.51% | 4.86% |
| EBITDA 1 | - | - | 932.7 | 1,017 | 1,077 |
| Change | - | - | - | 9.04% | 5.9% |
| EBIT | - | - | 566.3 | - | - |
| Change | - | - | - | - | - |
| Interest Paid | - | - | -28.85 | - | - |
| Earnings before Tax (EBT) | - | - | 726.5 | - | - |
| Change | - | - | - | - | - |
| Net income 1 | 301.9 | 430.4 | 586.8 | 660 | 694 |
| Change | - | - | 36.32% | 12.48% | 5.15% |
| Announcement Date | 2/24/23 | 2/28/25 | 2/26/26 | - | - |
1THB in Million
Estimates
Forecast Balance Sheet: Forth Smart Service
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt | - | - | 439 | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 2/24/23 | 2/28/25 | 2/26/26 | - | - |
Estimates
Cash Flow Forecast: Forth Smart Service
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 77.08 | 111.9 | 145 | 106.6 | 48.81 | 131.7 |
| Change | - | 45.13% | 29.66% | -26.53% | -54.19% | 169.74% |
| Free Cash Flow (FCF) 1 | 821.3 | 816.1 | 415.7 | 343.5 | -25.23 | 219.3 |
| Change | - | -0.64% | -49.06% | -17.38% | -107.34% | 969.22% |
| Announcement Date | 2/25/21 | 2/25/22 | 2/24/23 | 2/23/24 | 2/28/25 | 2/25/26 |
1THB in Million
Estimates
Forecast Financial Ratios: Forth Smart Service
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | - | 37.2% | 39.19% | 39.58% |
| EBIT Margin (%) | - | - | - | - | - | 22.59% | - | - |
| EBT Margin (%) | - | - | - | - | - | 28.98% | - | - |
| Net margin (%) | - | - | - | - | - | 23.41% | 25.43% | 25.51% |
| FCF margin (%) | - | - | - | - | - | 13.88% | - | - |
| FCF / Net Income (%) | - | - | - | - | - | 59.31% | - | - |
Profitability | ||||||||
| ROA | 9.54% | 9.59% | 6.88% | 6.13% | 8.3% | 7.13% | - | - |
| ROE | 37.31% | 35.15% | 26.77% | 26.05% | 34.96% | 38.68% | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.47x | - | - |
| Debt / Free cash flow | - | - | - | - | - | 1.26x | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 5.25% | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | 14.12% | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | 37.83% | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | 0.38 | 0.39 | 0.41 |
| Change | - | - | - | - | - | - | 2.63% | 5.13% |
| Book Value Per Share 1 | - | - | - | - | - | 2.314 | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | 0.4 | - | 0.57 | 0.78 | 0.88 | 0.92 |
| Change | - | - | - | - | - | 36.84% | 12.82% | 4.55% |
| Nbr of stocks (in thousands) | - | - | 753,141 | - | 753,141 | 753,141 | 753,141 | 753,141 |
| Announcement Date | - | - | 2/24/23 | - | 2/28/25 | 2/26/26 | - | - |
1THB
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 7.95x | 7.61x |
| PBR | - | - |
| EV / Sales | 2.03x | 1.94x |
| Yield | 5.57% | 5.86% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7.000THB
Average target price
10.50THB
Spread / Average Target
+50.00%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- FSMART Stock
- Financials Forth Smart Service
Select your edition
All financial news and data tailored to specific country editions
