End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
2.28 THB | -.--% | +0.88% | -12.98% |
Valuation
Fiscal Period: December | 2022 | 2023 |
---|---|---|
Capitalization 1 | 876 | 786 |
Enterprise Value (EV) 1 | 520.1 | 476.4 |
P/E ratio | 6.5 x | 10.3 x |
Yield | 6.85% | 4.01% |
Capitalization / Revenue | 0.45 x | 0.39 x |
EV / Revenue | 0.27 x | 0.23 x |
EV / EBITDA | 3.15 x | 4.54 x |
EV / FCF | 7.62 x | 17.5 x |
FCF Yield | 13.1% | 5.72% |
Price to Book | 1.17 x | 1 x |
Nbr of stocks (in thousands) | 300,000 | 300,000 |
Reference price 2 | 2.920 | 2.620 |
Announcement Date | 23-02-22 | 24-02-21 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 2,332 | 2,412 | 2,468 | 1,596 | 1,933 | 2,035 |
EBITDA 1 | 177.2 | 137.5 | 137.5 | 180.8 | 165.1 | 104.8 |
EBIT 1 | 156.6 | 118 | 116.8 | 161.7 | 148.6 | 95.55 |
Operating Margin | 6.71% | 4.89% | 4.73% | 10.13% | 7.69% | 4.69% |
Earnings before Tax (EBT) 1 | 167.1 | 131.2 | 108.3 | 157.2 | 150.2 | 97.27 |
Net income 1 | 136.8 | 104.4 | 87.17 | 126 | 119.9 | 76.56 |
Net margin | 5.86% | 4.33% | 3.53% | 7.89% | 6.2% | 3.76% |
EPS 2 | 0.8049 | 0.4600 | 0.3900 | 0.5601 | 0.4490 | 0.2552 |
Free Cash Flow 1 | -116.3 | -115.6 | 41.7 | 365.6 | 68.25 | 27.23 |
FCF margin | -4.99% | -4.8% | 1.69% | 22.91% | 3.53% | 1.34% |
FCF Conversion (EBITDA) | - | - | 30.33% | 202.27% | 41.33% | 25.97% |
FCF Conversion (Net income) | - | - | 47.84% | 290.14% | 56.9% | 35.56% |
Dividend per Share 2 | 3.535 | 0.5350 | 0.4800 | 0.6400 | 0.2000 | 0.1050 |
Announcement Date | 21-06-04 | 21-06-04 | 21-06-04 | 22-06-14 | 23-02-22 | 24-02-21 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 73.8 | 298 | - | - | - |
Net Cash position 1 | 151 | - | - | 115 | 356 | 310 |
Leverage (Debt/EBITDA) | - | 0.5368 x | 2.167 x | - | - | - |
Free Cash Flow 1 | -116 | -116 | 41.7 | 366 | 68.2 | 27.2 |
ROE (net income / shareholders' equity) | 25.5% | 28.3% | 25% | 31.5% | 19.8% | 9.94% |
ROA (Net income/ Total Assets) | 7.72% | 6.1% | 5.22% | 7.29% | 7.06% | 3.91% |
Assets 1 | 1,771 | 1,711 | 1,669 | 1,729 | 1,699 | 1,960 |
Book Value Per Share 2 | 1.680 | 1.600 | 1.500 | 2.060 | 2.510 | 2.630 |
Cash Flow per Share 2 | 0.6600 | 0.3400 | 0.3100 | 0.2500 | 1.080 | 0.4700 |
Capex 1 | 22.4 | 16.9 | 7.02 | 3.07 | 2.09 | 14.1 |
Capex / Sales | 0.96% | 0.7% | 0.28% | 0.19% | 0.11% | 0.69% |
Announcement Date | 21-06-04 | 21-06-04 | 21-06-04 | 22-06-14 | 23-02-22 | 24-02-21 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-12.98% | 18.57M | |
+69.89% | 1.01B | |
+74.47% | 161M | |
+12.82% | 153M | |
+12.59% | 129M | |
-4.21% | 124M | |
+20.22% | 124M | |
+91.67% | 97.94M | |
-36.33% | 95.82M |
- Stock Market
- Equities
- TEKA Stock
- Financials Teka Construction