Projected Income Statement: LTMH

Forecast Balance Sheet: LTMH

Fiscal Period: December 2024 2025 2026
Net Debt - - -
Change - - -
Announcement Date 4/2/25 2/17/26 -
Estimates

Cash Flow Forecast: LTMH

Fiscal Period: December 2025 2026
CAPEX 1 23.42 21
Change - -10.33%
Free Cash Flow (FCF) 1 33.44 64
Change - 91.4%
Announcement Date 2/17/26 -
1THB in Million
Estimates

Forecast Financial Ratios: LTMH

Fiscal Period: December 2024 2025 2026

Profitability

   
EBITDA Margin (%) - 25.1% 30.03%
EBIT Margin (%) - 20.48% 24.46%
EBT Margin (%) - - -
Net margin (%) - - -
FCF margin (%) - 13.46% 19.81%
FCF / Net Income (%) - - -

Profitability

   
ROA - 8.22% 10%
ROE - 11.95% 13%

Financial Health

   
Leverage (Debt/EBITDA) - - -
Debt / Free cash flow - - -

Capital Intensity

   
CAPEX / Current Assets (%) - 9.42% 6.5%
CAPEX / EBITDA (%) - 37.55% 21.65%
CAPEX / FCF (%) - 70.03% 32.81%

Items per share

   
Cash flow per share 1 - - -
Change - - -
Dividend per Share 1 - 0.15 0.08
Change - - -46.67%
Book Value Per Share 1 - 1.947 2.2
Change - - 12.97%
EPS 1 0.24 - -
Change - - -
Nbr of stocks (in thousands) - 200,000 198,548
Announcement Date 4/2/25 2/17/26 -
1THB
Estimates
2026 *2027 *
P/E - -
PBR 3.59x -
EV / Sales 4.86x -
Yield 1.01% -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7.900THB
Average target price
5.600THB
Spread / Average Target
-29.11%

Annual profits - Rate of surprise