|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.900 THB | +0.82% |
|
-3.92% | +36.11% |
| 05-08 | Symphony Communication posts qtrly net profit of 42.6 mln baht | RE |
| 05-08 | Symphony Communication Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Projected Income Statement: Symphony Communication
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,941 | 2,036 | 2,101 | 2,215 | 2,344 |
| Change | - | - | 4.89% | 3.2% | 5.44% | 5.82% |
| EBITDA 1 | - | 728.8 | 728.5 | 695.6 | 787 | 840 |
| Change | - | - | -0.04% | -4.51% | 13.13% | 6.73% |
| EBIT | - | 286.8 | 267.1 | 183.3 | - | - |
| Change | - | - | -6.87% | -31.37% | - | - |
| Interest Paid | - | -37.23 | -29.59 | -32.27 | - | - |
| Earnings before Tax (EBT) | - | - | 259.3 | 159.5 | - | - |
| Change | - | - | - | -38.48% | - | - |
| Net income 1 | 162.1 | 264.6 | 205.6 | 120.5 | 175 | 203 |
| Change | - | 63.27% | -22.31% | -41.39% | 45.21% | 16% |
| Announcement Date | 2/27/23 | 2/27/24 | 2/28/25 | 2/28/26 | - | - |
1THB in Million
Estimates
Forecast Balance Sheet: Symphony Communication
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net Debt | - | 399 | 454 | 831 | - | - |
| Change | - | - | 13.78% | 83.04% | - | - |
| Announcement Date | 2/27/23 | 2/27/24 | 2/28/25 | 2/28/26 | - | - |
Estimates
Cash Flow Forecast: Symphony Communication
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 230.3 | 501.5 | 632.3 | 387.1 | 598.8 | 761.1 |
| Change | - | 117.79% | 26.09% | -38.77% | 54.68% | 27.09% |
| Free Cash Flow (FCF) 1 | 396.9 | 104.7 | -74.73 | 242.8 | 238.1 | -322.2 |
| Change | - | -73.63% | -171.4% | 424.91% | -1.95% | -235.35% |
| Announcement Date | 2/25/21 | 2/23/22 | 2/27/23 | 2/27/24 | 2/28/25 | 2/28/26 |
1THB in Million
Estimates
Forecast Financial Ratios: Symphony Communication
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | 37.55% | 35.79% | 33.11% | 35.53% | 35.84% |
| EBIT Margin (%) | - | - | - | 14.78% | 13.12% | 8.73% | - | - |
| EBT Margin (%) | - | - | - | - | 12.74% | 7.59% | - | - |
| Net margin (%) | - | - | - | 13.64% | 10.1% | 5.74% | 7.9% | 8.66% |
| FCF margin (%) | - | - | - | 26.04% | 6.2% | -8.25% | - | - |
| FCF / Net Income (%) | - | - | - | 190.94% | 61.36% | -143.88% | - | - |
Profitability | ||||||||
| ROA | 2.79% | 3.86% | 3.71% | 5.11% | 4.14% | 2.58% | - | - |
| ROE | 3.98% | 5.17% | 6.2% | 9.46% | 6.9% | 3.92% | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | 0.55x | 0.62x | 1.2x | - | - |
| Debt / Free cash flow | - | - | - | 0.79x | 3.6x | -4.79x | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | 19.95% | 29.42% | 36.23% | - | - |
| CAPEX / EBITDA (%) | - | - | - | 53.12% | 82.2% | 109.4% | - | - |
| CAPEX / FCF (%) | - | - | - | 76.62% | 474.66% | -438.91% | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 0.1176 | 0.1589 | 0.0973 | 0.14 | 0.16 |
| Change | - | - | - | - | 35.12% | -38.77% | 43.88% | 14.29% |
| Book Value Per Share 1 | - | - | - | 6.707 | 7.035 | 7.154 | - | - |
| Change | - | - | - | - | 4.89% | 1.69% | - | - |
| EPS 1 | - | - | 0.37 | 0.61 | 0.47 | 0.28 | 0.4 | 0.47 |
| Change | - | - | - | 64.86% | -22.95% | -40.43% | 42.86% | 17.5% |
| Nbr of stocks (in thousands) | - | - | 433,655 | 433,655 | 433,655 | 433,655 | 433,655 | 433,655 |
| Announcement Date | - | - | 2/27/23 | 2/27/24 | 2/28/25 | 2/28/26 | - | - |
1THB
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 12.3x | 10.4x |
| PBR | - | - |
| EV / Sales | 0.96x | 0.91x |
| Yield | 2.86% | 3.27% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.900THB
Average target price
6.000THB
Spread / Average Target
+22.45%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- SYMC Stock
- Financials Symphony Communication
Select your edition
All financial news and data tailored to specific country editions
