End-of-day quote
Thailand S.E.
18:00:00 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
21.6
THB
|
+0.93%
|
|
-7.69%
|
+34.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,360
|
40,704
|
47,616
|
32,410
|
24,730
|
32,717
|
-
|
-
|
Enterprise Value (EV)
1 |
41,915
|
40,704
|
65,838
|
48,746
|
49,950
|
68,280
|
65,386
|
32,717
|
P/E ratio
|
-100
x
|
4.27
x
|
3
x
|
6.76
x
|
-57.5
x
|
16.6
x
|
8.96
x
|
10
x
|
Yield
|
3.5%
|
8.49%
|
13.4%
|
9.48%
|
6.21%
|
5.25%
|
7.65%
|
5.97%
|
Capitalization / Revenue
|
0.25
x
|
0.54
x
|
0.4
x
|
0.29
x
|
0.29
x
|
0.31
x
|
0.27
x
|
0.26
x
|
EV / Revenue
|
0.7
x
|
0.54
x
|
0.56
x
|
0.44
x
|
0.59
x
|
0.64
x
|
0.54
x
|
0.26
x
|
EV / EBITDA
|
15.1
x
|
1.99
x
|
2.04
x
|
5.57
x
|
13.4
x
|
9.91
x
|
7.93
x
|
4.34
x
|
EV / FCF
|
-
|
-
|
27.3
x
|
9.41
x
|
-21.1
x
|
-11.9
x
|
10.5
x
|
-
|
FCF Yield
|
-
|
-
|
3.66%
|
10.6%
|
-4.75%
|
-8.39%
|
9.48%
|
-
|
Price to Book
|
0.64
x
|
1.07
x
|
1.02
x
|
0.69
x
|
0.49
x
|
0.66
x
|
0.64
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
1,536,000
|
1,536,000
|
1,536,000
|
1,536,000
|
1,536,000
|
1,536,000
|
-
|
-
|
Reference price
2 |
10.00
|
26.50
|
31.00
|
21.10
|
16.10
|
21.60
|
21.60
|
21.60
|
Announcement Date
|
20-02-28
|
21-02-16
|
22-02-17
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
60,286
|
75,479
|
118,275
|
110,657
|
84,245
|
106,472
|
121,418
|
127,195
|
EBITDA
1 |
2,770
|
20,505
|
32,199
|
8,744
|
3,717
|
6,892
|
8,248
|
7,530
|
EBIT
1 |
283.8
|
17,704
|
29,193
|
5,558
|
99.78
|
3,018
|
5,369
|
-
|
Operating Margin
|
0.47%
|
23.46%
|
24.68%
|
5.02%
|
0.12%
|
2.83%
|
4.42%
|
-
|
Earnings before Tax (EBT)
1 |
-67.65
|
17,064
|
28,718
|
6,167
|
-527
|
2,255
|
4,711
|
-
|
Net income
1 |
-148.5
|
9,531
|
15,847
|
4,795
|
-434.4
|
2,143
|
3,701
|
3,302
|
Net margin
|
-0.25%
|
12.63%
|
13.4%
|
4.33%
|
-0.52%
|
2.01%
|
3.05%
|
2.6%
|
EPS
2 |
-0.1000
|
6.210
|
10.32
|
3.120
|
-0.2800
|
1.305
|
2.410
|
2.150
|
Free Cash Flow
1 |
-
|
-
|
2,410
|
5,182
|
-2,373
|
-5,730
|
6,199
|
-
|
FCF margin
|
-
|
-
|
2.04%
|
4.68%
|
-2.82%
|
-5.38%
|
5.11%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
7.48%
|
59.27%
|
-
|
-
|
75.16%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
15.21%
|
108.08%
|
-
|
-
|
167.48%
|
-
|
Dividend per Share
2 |
0.3500
|
2.250
|
4.150
|
2.000
|
1.000
|
1.133
|
1.653
|
1.290
|
Announcement Date
|
20-02-28
|
21-02-16
|
22-02-17
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
28,406
|
28,000
|
27,973
|
29,359
|
25,325
|
-
|
21,227
|
-
|
21,709
|
23,678
|
25,811
|
27,219
|
30,185
|
EBITDA
1 |
3,512
|
3,148
|
2,714
|
2,640
|
1,506
|
-
|
1,269
|
-
|
629.7
|
1,003
|
1,495
|
-
|
-
|
EBIT
1 |
2,740
|
-
|
1,940
|
1,828
|
658.3
|
-
|
371.5
|
-
|
-302.8
|
83.6
|
698
|
-
|
-
|
Operating Margin
|
9.65%
|
-
|
6.94%
|
6.22%
|
2.6%
|
-
|
1.75%
|
-
|
-1.39%
|
0.35%
|
2.7%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,609
|
2,204
|
1,670
|
1,301
|
992.3
|
-
|
101.8
|
-
|
-564.3
|
-292.7
|
413
|
-
|
-
|
Net income
1 |
1,614
|
1,509
|
1,142
|
1,156
|
987.8
|
287.9
|
110
|
-410.2
|
-422
|
-329.7
|
295
|
933
|
1,527
|
Net margin
|
5.68%
|
5.39%
|
4.08%
|
3.94%
|
3.9%
|
-
|
0.52%
|
-
|
-1.94%
|
-1.39%
|
1.14%
|
3.43%
|
5.06%
|
EPS
2 |
-
|
-
|
-
|
0.7500
|
-
|
0.1900
|
0.0700
|
-0.2700
|
-0.2700
|
-0.2100
|
0.2200
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-17
|
22-05-09
|
22-08-10
|
22-11-08
|
23-02-17
|
23-05-09
|
23-08-10
|
23-11-08
|
24-02-16
|
24-05-09
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,555
|
-
|
18,222
|
16,336
|
25,220
|
35,563
|
32,669
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.586
x
|
-
|
0.5659
x
|
1.868
x
|
6.786
x
|
5.16
x
|
3.961
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
2,410
|
5,182
|
-2,373
|
-5,730
|
6,199
|
-
|
ROE (net income / shareholders' equity)
|
-0.61%
|
30.7%
|
37.4%
|
9.78%
|
-0.85%
|
3.64%
|
5.48%
|
6.19%
|
ROA (Net income/ Total Assets)
|
-0.25%
|
12.6%
|
15.3%
|
4.14%
|
-0.38%
|
1.5%
|
3.3%
|
-
|
Assets
1 |
58,364
|
75,723
|
103,822
|
115,804
|
114,398
|
142,891
|
112,162
|
-
|
Book Value Per Share
2 |
15.70
|
24.80
|
30.40
|
30.40
|
32.80
|
32.90
|
33.60
|
35.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4,004
|
2,495
|
11,755
|
10,490
|
5,260
|
4,481
|
4,488
|
-
|
Capex / Sales
|
6.64%
|
3.31%
|
9.94%
|
9.48%
|
6.24%
|
4.21%
|
3.7%
|
-
|
Announcement Date
|
20-02-28
|
21-02-16
|
22-02-17
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Last Close Price
21.6
THB Average target price
25.53
THB Spread / Average Target +18.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.17% | 27.66B | | +7.79% | 26.91B | | +19.15% | 6.08B | | +61.32% | 3.73B | | +11.01% | 3.55B | | -20.67% | 3.23B | | -12.40% | 3.19B | | +10.23% | 2.62B | | +5.58% | 2.62B |
Other Tires & Rubber Products
|