End-of-day quote
Thailand S.E.
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
2.86
THB
|
-2.05%
|
|
-2.72%
|
+2.14%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,119
|
3,024
|
3,089
|
-
|
Enterprise Value (EV)
1 |
7,762
|
3,024
|
5,424
|
5,246
|
P/E ratio
|
6.08
x
|
-
|
8.17
x
|
6.09
x
|
Yield
|
5.49%
|
-
|
3.85%
|
4.9%
|
Capitalization / Revenue
|
0.33
x
|
0.25
x
|
0.21
x
|
0.2
x
|
EV / Revenue
|
0.5
x
|
0.25
x
|
0.37
x
|
0.33
x
|
EV / EBITDA
|
6.9
x
|
4.53
x
|
6.52
x
|
5.46
x
|
EV / FCF
|
11.2
x
|
-
|
6.46
x
|
18
x
|
FCF Yield
|
8.96%
|
-
|
15.5%
|
5.57%
|
Price to Book
|
1.58
x
|
-
|
0.89
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
1,080,000
|
1,080,000
|
1,080,000
|
-
|
Reference price
2 |
4.740
|
2.800
|
2.860
|
2.860
|
Announcement Date
|
23-02-27
|
24-02-28
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
15,403
|
12,143
|
14,596
|
15,675
|
EBITDA
1 |
-
|
1,124
|
668.2
|
832
|
961
|
EBIT
1 |
-
|
804.1
|
337.4
|
475
|
587
|
Operating Margin
|
-
|
5.22%
|
2.78%
|
3.25%
|
3.74%
|
Earnings before Tax (EBT)
1 |
-
|
692.3
|
236.1
|
411
|
540
|
Net income
1 |
562.5
|
684
|
214.9
|
382
|
502
|
Net margin
|
-
|
4.44%
|
1.77%
|
2.62%
|
3.2%
|
EPS
2 |
78.15
|
0.7800
|
-
|
0.3500
|
0.4700
|
Free Cash Flow
1 |
-
|
695.2
|
-
|
840
|
292
|
FCF margin
|
-
|
4.51%
|
-
|
5.76%
|
1.86%
|
FCF Conversion (EBITDA)
|
-
|
61.84%
|
-
|
100.96%
|
30.39%
|
FCF Conversion (Net income)
|
-
|
101.64%
|
-
|
219.9%
|
58.17%
|
Dividend per Share
2 |
-
|
0.2600
|
-
|
0.1100
|
0.1400
|
Announcement Date
|
22-03-31
|
23-02-27
|
24-02-28
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
-
|
4,249
|
3,595
|
3,178
|
-
|
2,938
|
3,070
|
EBITDA
1 |
-
|
312.7
|
215.2
|
206.1
|
-
|
186.3
|
114
|
EBIT
1 |
-
|
231.6
|
131.4
|
121.4
|
-
|
104.1
|
30
|
Operating Margin
|
-
|
5.45%
|
3.65%
|
3.82%
|
-
|
3.54%
|
0.98%
|
Earnings before Tax (EBT)
1 |
-
|
153.4
|
159.5
|
110.9
|
-
|
71.21
|
-4
|
Net income
1 |
211.2
|
154
|
162.8
|
102.6
|
40.28
|
68.5
|
43
|
Net margin
|
-
|
3.62%
|
4.53%
|
3.23%
|
-
|
2.33%
|
1.4%
|
EPS
2 |
0.2610
|
0.1870
|
0.1350
|
0.0950
|
0.0370
|
-
|
0.0400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-09-29
|
22-11-14
|
23-02-27
|
23-05-10
|
23-11-10
|
24-02-28
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
2,643
|
-
|
2,335
|
2,157
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.351
x
|
-
|
2.806
x
|
2.245
x
|
Free Cash Flow
1 |
-
|
695
|
-
|
840
|
292
|
ROE (net income / shareholders' equity)
|
-
|
25.7%
|
-
|
11.1%
|
13.2%
|
ROA (Net income/ Total Assets)
|
-
|
10.2%
|
-
|
5.6%
|
7.2%
|
Assets
1 |
-
|
6,710
|
-
|
6,821
|
6,972
|
Book Value Per Share
2 |
-
|
3.000
|
-
|
3.200
|
3.500
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
358
|
-
|
380
|
380
|
Capex / Sales
|
-
|
2.32%
|
-
|
2.6%
|
2.42%
|
Announcement Date
|
22-03-31
|
23-02-27
|
24-02-28
|
-
|
-
|
Last Close Price
2.86
THB Average target price
3.6
THB Spread / Average Target +25.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.14% | 85.38M | | +16.92% | 29.95B | | +45.11% | 7.05B | | +25.21% | 4.1B | | -9.08% | 3.61B | | -1.54% | 3.6B | | +49.76% | 3.46B | | +23.07% | 3.18B | | +23.60% | 2.84B | | +8.28% | 2.51B |
Other Tires & Rubber Products
|