Projected Income Statement: Team Precision

Forecast Balance Sheet: Team Precision

Fiscal Period: December 2025 2026 2027
Net Debt - - -
Change - - -
Announcement Date 2/28/26 - -
Estimates

Cash Flow Forecast: Team Precision

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 8.162 79.02 26.45 35.46 25.13 41.88
Change - 868.12% -66.53% 34.07% -29.12% 66.66%
Free Cash Flow (FCF) 1 286 -119.5 -190.4 513.1 192.7 38.84
Change - -141.77% -59.36% 369.44% -62.45% -79.84%
Announcement Date 2/22/21 2/22/22 2/22/23 2/20/24 2/20/25 2/28/26
1THB in Million
Estimates

Forecast Financial Ratios: Team Precision

Fiscal Period: December 2025 2026 2027

Profitability

   
EBITDA Margin (%) - 10.25% 11.37%
EBIT Margin (%) - 8.82% 10.01%
EBT Margin (%) - 8.79% 10.01%
Net margin (%) - 8.72% 9.89%
FCF margin (%) - - -
FCF / Net Income (%) - - -

Profitability

   
ROA - - -
ROE - 18.1% 20.4%

Financial Health

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

Capital Intensity

   
CAPEX / Current Assets (%) - - -
CAPEX / EBITDA (%) - - -
CAPEX / FCF (%) - - -

Items per share

   
Cash flow per share 1 - - -
Change - - -
Dividend per Share 1 - 0.27 0.34
Change - - 25.93%
Book Value Per Share 1 - - -
Change - - -
EPS 1 0.305 0.42 0.52
Change - 37.7% 23.81%
Nbr of stocks (in thousands) 637,063 636,994 636,994
Announcement Date 2/28/26 - -
1THB
Estimates
2026 *2027 *
P/E 14.5x 11.7x
PBR - -
EV / Sales 1.26x 1.17x
Yield 4.43% 5.57%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Annual profits - Rate of surprise