End-of-day quote
Thailand S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
51.75
THB
|
-2.82%
|
|
+0.98%
|
+2.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
55,886
|
43,819
|
50,593
|
62,448
|
42,549
|
43,820
|
-
|
-
|
Enterprise Value (EV)
1 |
55,886
|
43,819
|
50,593
|
62,448
|
42,549
|
43,820
|
43,820
|
43,820
|
P/E ratio
|
9.34
x
|
8.55
x
|
8.01
x
|
8.21
x
|
7.81
x
|
7.67
x
|
7.01
x
|
6.47
x
|
Yield
|
6.44%
|
4.35%
|
4.94%
|
-
|
-
|
6.3%
|
6.87%
|
7.83%
|
Capitalization / Revenue
|
2.92
x
|
2.06
x
|
2.09
x
|
2.27
x
|
1.48
x
|
1.52
x
|
1.47
x
|
1.4
x
|
EV / Revenue
|
2.92
x
|
2.06
x
|
2.09
x
|
2.27
x
|
1.48
x
|
1.52
x
|
1.47
x
|
1.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
0.94
x
|
0.99
x
|
1.08
x
|
-
|
0.68
x
|
0.65
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
846,751
|
846,751
|
846,751
|
846,751
|
846,751
|
846,760
|
-
|
-
|
Reference price
2 |
66.00
|
51.75
|
59.75
|
73.75
|
50.25
|
51.75
|
51.75
|
51.75
|
Announcement Date
|
20-01-17
|
21-01-19
|
22-01-20
|
23-01-20
|
24-01-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,168
|
21,233
|
24,246
|
27,539
|
28,763
|
28,833
|
29,770
|
31,266
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,974
|
10,581
|
12,998
|
14,526
|
12,869
|
12,732
|
13,521
|
14,143
|
Operating Margin
|
46.82%
|
49.83%
|
53.61%
|
52.75%
|
44.74%
|
44.16%
|
45.42%
|
45.23%
|
Earnings before Tax (EBT)
1 |
7,297
|
6,487
|
7,797
|
9,490
|
6,787
|
7,110
|
7,802
|
8,533
|
Net income
1 |
5,988
|
5,123
|
6,318
|
7,602
|
5,443
|
5,707
|
6,262
|
6,820
|
Net margin
|
31.24%
|
24.13%
|
26.06%
|
27.61%
|
18.93%
|
19.79%
|
21.04%
|
21.81%
|
EPS
2 |
7.070
|
6.050
|
7.460
|
8.980
|
6.430
|
6.748
|
7.381
|
8.001
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.250
|
2.250
|
2.950
|
-
|
-
|
3.262
|
3.558
|
4.052
|
Announcement Date
|
20-01-17
|
21-01-19
|
22-01-20
|
23-01-20
|
24-01-22
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
5,802
|
7,094
|
-
|
5,746
|
6,147
|
12,589
|
6,804
|
-
|
6,941
|
7,423
|
14,364
|
7,444
|
6,955
|
6,832
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
2,850
|
4,058
|
-
|
3,706
|
3,329
|
6,977
|
3,698
|
3,851
|
3,648
|
3,632
|
-
|
3,163
|
2,371
|
2,516
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
49.13%
|
57.2%
|
-
|
64.5%
|
54.16%
|
55.42%
|
54.35%
|
-
|
52.56%
|
48.93%
|
-
|
42.49%
|
34.09%
|
36.82%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
1,844
|
-
|
-
|
-
|
2,517
|
-
|
-
|
-
|
2,605
|
1,754
|
-
|
1,485
|
-
|
1,907
|
-
|
-
|
-
|
-
|
Net income
1 |
2,668
|
-
|
1,478
|
2,023
|
-
|
2,055
|
2,033
|
4,089
|
2,086
|
1,430
|
2,085
|
1,408
|
-
|
1,145
|
669.7
|
1,506
|
1,212
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
25.47%
|
28.52%
|
-
|
35.77%
|
33.08%
|
32.48%
|
30.65%
|
-
|
30.04%
|
18.97%
|
-
|
15.38%
|
9.63%
|
22.04%
|
-
|
-
|
-
|
-
|
EPS
2 |
3.150
|
-
|
1.750
|
2.390
|
-
|
2.430
|
2.400
|
4.830
|
2.460
|
-
|
2.460
|
1.660
|
-
|
1.510
|
0.7900
|
1.780
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7500
|
-
|
-
|
2.200
|
-
|
-
|
-
|
-
|
-
|
0.0250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
-
|
Announcement Date
|
20-07-20
|
21-07-19
|
21-10-18
|
22-01-20
|
22-01-20
|
22-04-19
|
22-07-20
|
22-07-20
|
22-10-18
|
23-01-20
|
23-04-21
|
23-07-21
|
23-07-21
|
23-10-20
|
24-01-22
|
24-04-19
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.9%
|
11.3%
|
13%
|
14%
|
9.16%
|
9.18%
|
9.59%
|
10%
|
ROA (Net income/ Total Assets)
|
1.94%
|
1.52%
|
1.6%
|
1.61%
|
1.03%
|
1.06%
|
1.13%
|
1.2%
|
Assets
1 |
309,009
|
337,546
|
394,875
|
471,887
|
526,482
|
539,707
|
555,807
|
568,317
|
Book Value Per Share
2 |
51.80
|
54.90
|
60.30
|
68.30
|
-
|
75.80
|
79.80
|
84.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-17
|
21-01-19
|
22-01-20
|
23-01-20
|
24-01-22
|
-
|
-
|
-
|
Last Close Price
51.75
THB Average target price
52.13
THB Spread / Average Target +0.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.99% | 1.18B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|