End-of-day quote
Thailand S.E.
18:00:00 2024-06-03 EDT
|
5-day change
|
1st Jan Change
|
40
THB
|
-1.84%
|
|
-1.84%
|
-20.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
354,128
|
401,860
|
536,792
|
648,257
|
522,125
|
472,259
|
-
|
-
|
Enterprise Value (EV)
1 |
416,886
|
522,428
|
733,171
|
648,257
|
795,562
|
715,000
|
720,227
|
727,846
|
P/E ratio
|
72.5
x
|
87.8
x
|
70.4
x
|
57
x
|
35
x
|
26.4
x
|
21.9
x
|
20.4
x
|
Yield
|
0.78%
|
1.11%
|
0.96%
|
1.09%
|
1.98%
|
2.26%
|
2.5%
|
3.01%
|
Capitalization / Revenue
|
11.8
x
|
12.2
x
|
11.3
x
|
6.89
x
|
4.58
x
|
4.23
x
|
3.71
x
|
3.63
x
|
EV / Revenue
|
13.9
x
|
15.9
x
|
15.4
x
|
6.89
x
|
6.98
x
|
6.4
x
|
5.66
x
|
5.59
x
|
EV / EBITDA
|
52.3
x
|
49.9
x
|
46.5
x
|
30.1
x
|
35.7
x
|
24.3
x
|
22.9
x
|
23
x
|
EV / FCF
|
-75.5
x
|
-405
x
|
-90.6
x
|
-123
x
|
-453
x
|
-140
x
|
-137
x
|
1,388
x
|
FCF Yield
|
-1.32%
|
-0.25%
|
-1.1%
|
-0.81%
|
-0.22%
|
-0.72%
|
-0.73%
|
0.07%
|
Price to Book
|
9.22
x
|
5.86
x
|
5.56
x
|
5.85
x
|
4.48
x
|
3.56
x
|
3.34
x
|
3.16
x
|
Nbr of stocks (in thousands)
|
10,666,500
|
11,733,150
|
11,733,150
|
11,733,150
|
11,733,150
|
11,733,150
|
-
|
-
|
Reference price
2 |
33.20
|
34.25
|
45.75
|
55.25
|
44.50
|
40.25
|
40.25
|
40.25
|
Announcement Date
|
2/21/20
|
2/22/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,040
|
32,827
|
47,467
|
94,151
|
114,054
|
111,776
|
127,217
|
130,170
|
EBITDA
1 |
7,969
|
10,476
|
15,771
|
21,548
|
22,299
|
29,373
|
31,495
|
31,578
|
EBIT
1 |
5,536
|
7,045
|
10,782
|
16,485
|
18,118
|
23,017
|
26,038
|
27,143
|
Operating Margin
|
18.43%
|
21.46%
|
22.71%
|
17.51%
|
15.88%
|
20.59%
|
20.47%
|
20.85%
|
Earnings before Tax (EBT)
1 |
7,152
|
6,252
|
9,514
|
15,453
|
20,672
|
18,902
|
26,348
|
25,818
|
Net income
1 |
4,887
|
4,282
|
7,670
|
11,418
|
14,858
|
18,064
|
21,380
|
23,099
|
Net margin
|
16.27%
|
13.04%
|
16.16%
|
12.13%
|
13.03%
|
16.16%
|
16.81%
|
17.75%
|
EPS
2 |
0.4580
|
0.3900
|
0.6500
|
0.9700
|
1.270
|
1.526
|
1.839
|
1.973
|
Free Cash Flow
1 |
-5,523
|
-1,289
|
-8,094
|
-5,264
|
-1,755
|
-5,116
|
-5,250
|
524.5
|
FCF margin
|
-18.38%
|
-3.93%
|
-17.05%
|
-5.59%
|
-1.54%
|
-4.58%
|
-4.13%
|
0.4%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.66%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.27%
|
Dividend per Share
2 |
0.2600
|
0.3800
|
0.4400
|
0.6000
|
0.8800
|
0.9077
|
1.008
|
1.211
|
Announcement Date
|
2/21/20
|
2/22/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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
1 |
20,277
|
15,287
|
20,662
|
23,004
|
23,631
|
26,888
|
26,413
|
32,557
|
27,419
|
27,665
|
31,599
|
32,553
|
30,049
|
31,301
|
32,853
|
32,853
|
EBITDA
|
7,156
|
4,977
|
5,291
|
-
|
5,334
|
5,917
|
5,523
|
5,517
|
5,825
|
5,434
|
6,106
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,710
|
3,705
|
4,046
|
3,798
|
4,057
|
4,619
|
4,570
|
4,516
|
4,721
|
4,311
|
4,970
|
8,442
|
5,938
|
7,190
|
7,448
|
7,448
|
Operating Margin
|
23.23%
|
24.23%
|
19.58%
|
16.51%
|
17.17%
|
17.18%
|
17.3%
|
13.87%
|
17.22%
|
15.58%
|
15.73%
|
25.93%
|
19.76%
|
22.97%
|
22.67%
|
22.67%
|
Earnings before Tax (EBT)
|
-
|
4,172
|
-
|
1,856
|
1,393
|
7,661
|
5,378
|
4,095
|
4,503
|
6,697
|
4,338
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
3,043
|
3,395
|
1,531
|
1,087
|
5,406
|
3,850
|
2,885
|
3,360
|
4,763
|
3,499
|
5,420
|
-
|
-
|
5,068
|
5,068
|
Net margin
|
-
|
19.91%
|
16.43%
|
6.65%
|
4.6%
|
20.1%
|
14.58%
|
8.86%
|
12.26%
|
17.21%
|
11.07%
|
16.65%
|
-
|
-
|
15.43%
|
15.43%
|
EPS
2 |
-
|
0.2600
|
0.2900
|
-
|
0.0900
|
0.4600
|
0.3300
|
0.2500
|
0.2900
|
0.4100
|
0.3000
|
0.5052
|
0.2918
|
0.3985
|
0.4320
|
0.4320
|
Dividend per Share
2 |
-
|
0.4400
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.9563
|
-
|
-
|
Announcement Date
|
8/13/21
|
2/18/22
|
5/13/22
|
8/11/22
|
11/11/22
|
2/16/23
|
5/15/23
|
8/10/23
|
11/9/23
|
2/15/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
62,759
|
120,567
|
196,380
|
-
|
273,437
|
242,741
|
247,967
|
255,587
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.875
x
|
11.51
x
|
12.45
x
|
-
|
12.26
x
|
8.264
x
|
7.873
x
|
8.094
x
|
Free Cash Flow
1 |
-5,523
|
-1,289
|
-8,094
|
-5,264
|
-1,755
|
-5,116
|
-5,250
|
525
|
ROE (net income / shareholders' equity)
|
13%
|
8.36%
|
9.55%
|
11%
|
13.1%
|
14%
|
15.7%
|
16%
|
ROA (Net income/ Total Assets)
|
3.79%
|
2.25%
|
2.52%
|
2.92%
|
3.39%
|
4.05%
|
4.34%
|
4.34%
|
Assets
1 |
128,974
|
189,928
|
304,123
|
390,423
|
438,838
|
446,012
|
492,580
|
532,639
|
Book Value Per Share
2 |
3.600
|
5.840
|
8.230
|
9.440
|
9.940
|
11.30
|
12.10
|
12.70
|
Cash Flow per Share
2 |
0.7500
|
0.9700
|
1.190
|
0.9600
|
1.560
|
2.850
|
3.150
|
3.000
|
Capex
1 |
13,571
|
11,867
|
22,109
|
16,541
|
18,856
|
28,584
|
30,879
|
34,972
|
Capex / Sales
|
45.18%
|
36.15%
|
46.58%
|
17.57%
|
16.53%
|
25.57%
|
24.27%
|
26.87%
|
Announcement Date
|
2/21/20
|
2/22/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
40.25
THB Average target price
53.65
THB Spread / Average Target +33.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +52.87% | 13.06B | | +49.67% | 12.77B | | +38.01% | 6.11B | | -7.54% | 4.29B | | +24.96% | 4.28B | | +12.88% | 3.61B | | -8.76% | 3.39B | | +20.91% | 3.16B | | +17.91% | 3.22B |
Fossil Fuel IPPs
|