End-of-day quote
Thailand S.E.
18:00:00 2024-06-18 EDT
|
5-day change
|
1st Jan Change
|
32.5
THB
|
+1.56%
|
|
+1.56%
|
-9.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,256,772
|
1,213,927
|
1,085,394
|
949,720
|
1,021,127
|
928,297
|
-
|
-
|
Enterprise Value (EV)
1 |
1,584,935
|
1,591,294
|
1,609,372
|
1,803,259
|
1,651,392
|
1,625,538
|
1,570,284
|
1,428,311
|
P/E ratio
|
13.8
x
|
32.2
x
|
10
x
|
10.4
x
|
9.12
x
|
9.64
x
|
9.02
x
|
9.5
x
|
Yield
|
4.55%
|
2.35%
|
5.26%
|
6.02%
|
5.59%
|
5.44%
|
6.01%
|
6.12%
|
Capitalization / Revenue
|
0.57
x
|
0.75
x
|
0.48
x
|
0.28
x
|
0.32
x
|
0.3
x
|
0.3
x
|
0.29
x
|
EV / Revenue
|
0.71
x
|
0.98
x
|
0.71
x
|
0.54
x
|
0.53
x
|
0.52
x
|
0.5
x
|
0.44
x
|
EV / EBITDA
|
5.48
x
|
7.05
x
|
3.76
x
|
3.67
x
|
3.87
x
|
3.92
x
|
3.58
x
|
3.17
x
|
EV / FCF
|
13.1
x
|
21.1
x
|
8.82
x
|
68.1
x
|
7.56
x
|
11.7
x
|
9.13
x
|
9.01
x
|
FCF Yield
|
7.62%
|
4.73%
|
11.3%
|
1.47%
|
13.2%
|
8.58%
|
11%
|
11.1%
|
Price to Book
|
1.43
x
|
1.38
x
|
1.08
x
|
0.9
x
|
0.91
x
|
0.79
x
|
0.76
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
28,562,996
|
28,562,996
|
28,562,996
|
28,562,996
|
28,562,996
|
28,562,996
|
-
|
-
|
Reference price
2 |
44.00
|
42.50
|
38.00
|
33.25
|
35.75
|
32.50
|
32.50
|
32.50
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,219,739
|
1,615,665
|
2,258,818
|
3,367,203
|
3,144,551
|
3,109,338
|
3,119,865
|
3,230,485
|
EBITDA
1 |
288,972
|
225,672
|
427,956
|
491,288
|
426,895
|
415,076
|
438,667
|
449,879
|
EBIT
1 |
183,052
|
73,025
|
248,298
|
288,745
|
229,168
|
234,217
|
253,908
|
262,570
|
Operating Margin
|
8.25%
|
4.52%
|
10.99%
|
8.58%
|
7.29%
|
7.53%
|
8.14%
|
8.13%
|
Earnings before Tax (EBT)
1 |
155,080
|
65,116
|
219,658
|
212,562
|
236,593
|
200,367
|
212,035
|
213,082
|
Net income
1 |
91,459
|
37,766
|
108,363
|
91,175
|
112,024
|
95,064
|
101,312
|
99,362
|
Net margin
|
4.12%
|
2.34%
|
4.8%
|
2.71%
|
3.56%
|
3.06%
|
3.25%
|
3.08%
|
EPS
2 |
3.200
|
1.320
|
3.790
|
3.200
|
3.920
|
3.372
|
3.604
|
3.420
|
Free Cash Flow
1 |
120,771
|
75,248
|
182,547
|
26,489
|
218,311
|
139,412
|
171,956
|
158,446
|
FCF margin
|
5.44%
|
4.66%
|
8.08%
|
0.79%
|
6.94%
|
4.48%
|
5.51%
|
4.9%
|
FCF Conversion (EBITDA)
|
41.79%
|
33.34%
|
42.66%
|
5.39%
|
51.14%
|
33.59%
|
39.2%
|
35.22%
|
FCF Conversion (Net income)
|
132.05%
|
199.25%
|
168.46%
|
29.05%
|
194.88%
|
146.65%
|
169.73%
|
159.46%
|
Dividend per Share
2 |
2.000
|
1.000
|
2.000
|
2.000
|
2.000
|
1.767
|
1.953
|
1.990
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
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 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,011,093
|
688,838
|
758,465
|
926,954
|
884,611
|
797,174
|
756,690
|
778,065
|
1,534,755
|
802,683
|
807,113
|
-
|
782,256
|
768,752
|
768,752
|
768,752
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
73,542
|
104,008
|
92,625
|
196,633
|
146,025
|
84,237
|
-
|
118,717
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
128,215
|
51,585
|
103,554
|
138,414
|
45,637
|
8,300
|
58,079
|
50,914
|
-
|
97,518
|
29,640
|
-
|
71,181
|
60,351
|
60,161
|
56,751
|
-
|
-
|
Operating Margin
|
12.68%
|
7.49%
|
13.65%
|
14.93%
|
5.16%
|
1.04%
|
7.68%
|
6.54%
|
-
|
12.15%
|
3.67%
|
-
|
9.1%
|
7.85%
|
7.83%
|
7.38%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
57,866
|
-
|
-
|
-
|
38,359
|
63,122
|
37,877
|
100,998
|
70,833
|
64,762
|
-
|
59,774
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
57,166
|
27,544
|
25,571
|
38,848
|
8,884
|
17,872
|
27,855
|
20,107
|
47,962
|
31,297
|
32,765
|
-
|
28,968
|
26,818
|
25,685
|
24,658
|
-
|
-
|
Net margin
|
5.65%
|
4%
|
3.37%
|
4.19%
|
1%
|
2.24%
|
3.68%
|
2.58%
|
3.13%
|
3.9%
|
4.06%
|
-
|
3.7%
|
3.49%
|
3.34%
|
3.21%
|
-
|
-
|
EPS
2 |
-
|
0.9700
|
0.8900
|
1.370
|
0.3100
|
0.6300
|
0.9800
|
0.7000
|
1.680
|
1.090
|
1.150
|
-
|
1.010
|
0.9352
|
0.8992
|
0.8633
|
-
|
-
|
Dividend per Share
2 |
0.1800
|
-
|
-
|
-
|
-
|
0.7000
|
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
1.050
|
-
|
0.8000
|
-
|
1.200
|
Announcement Date
|
8/11/21
|
2/17/22
|
5/12/22
|
8/11/22
|
11/10/22
|
2/16/23
|
5/11/23
|
8/11/23
|
8/11/23
|
11/13/23
|
2/15/24
|
2/15/24
|
5/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
328,163
|
377,366
|
523,978
|
853,539
|
630,265
|
697,240
|
641,987
|
500,013
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.136
x
|
1.672
x
|
1.224
x
|
1.737
x
|
1.476
x
|
1.68
x
|
1.463
x
|
1.111
x
|
Free Cash Flow
1 |
120,771
|
75,248
|
182,547
|
26,489
|
218,311
|
139,413
|
171,956
|
158,446
|
ROE (net income / shareholders' equity)
|
10.4%
|
4.29%
|
11.5%
|
8.85%
|
10.3%
|
8.39%
|
8.72%
|
8.29%
|
ROA (Net income/ Total Assets)
|
3.78%
|
1.5%
|
3.85%
|
2.81%
|
3.3%
|
2.69%
|
2.87%
|
2.67%
|
Assets
1 |
2,419,036
|
2,516,043
|
2,811,129
|
3,243,503
|
3,394,663
|
3,534,725
|
3,530,381
|
3,715,840
|
Book Value Per Share
2 |
30.80
|
30.90
|
35.20
|
36.90
|
39.30
|
41.00
|
42.60
|
43.80
|
Cash Flow per Share
2 |
9.280
|
7.650
|
11.30
|
6.710
|
13.40
|
9.780
|
10.60
|
11.20
|
Capex
1 |
144,336
|
143,344
|
135,678
|
161,874
|
163,734
|
142,234
|
177,302
|
161,092
|
Capex / Sales
|
6.5%
|
8.87%
|
6.01%
|
4.81%
|
5.21%
|
4.57%
|
5.68%
|
4.99%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
32.5
THB Average target price
37.32
THB Spread / Average Target +14.82% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.45% | 1,786B | | +9.40% | 431B | | +47.67% | 238B | | +6.86% | 221B | | +0.29% | 156B | | -3.52% | 88.49B | | -10.10% | 79.96B | | -.--% | 54.06B | | +19.62% | 47.59B |
Integrated Oil & Gas
|