End-of-day quote
Thailand S.E.
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
5.2
THB
|
0.00%
|
|
0.00%
|
-16.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,460
|
3,194
|
12,516
|
6,715
|
4,006
|
3,333
|
-
|
-
|
Enterprise Value (EV)
1 |
1,460
|
3,194
|
11,889
|
5,678
|
4,006
|
3,205
|
3,200
|
3,333
|
P/E ratio
|
22.4
x
|
15.8
x
|
23.4
x
|
12.1
x
|
24
x
|
16.5
x
|
17
x
|
-
|
Yield
|
4.02%
|
2.86%
|
1.2%
|
2.23%
|
-
|
5.1%
|
4.55%
|
-
|
Capitalization / Revenue
|
0.66
x
|
0.8
x
|
1.64
x
|
0.95
x
|
1.05
x
|
0.74
x
|
0.73
x
|
-
|
EV / Revenue
|
0.66
x
|
0.8
x
|
1.56
x
|
0.8
x
|
1.05
x
|
0.71
x
|
0.7
x
|
-
|
EV / EBITDA
|
-
|
8.27
x
|
14.5
x
|
6.69
x
|
10.7
x
|
6.61
x
|
6.64
x
|
6.92
x
|
EV / FCF
|
-
|
12.5
x
|
82.7
x
|
7.11
x
|
-
|
2.6
x
|
7.81
x
|
-
|
FCF Yield
|
-
|
7.99%
|
1.21%
|
14.1%
|
-
|
38.5%
|
12.8%
|
-
|
Price to Book
|
1.84
x
|
3.64
x
|
8.33
x
|
3.59
x
|
-
|
2.12
x
|
1.98
x
|
-
|
Nbr of stocks (in thousands)
|
651,900
|
651,900
|
651,900
|
651,900
|
641,000
|
641,000
|
-
|
-
|
Reference price
2 |
2.240
|
4.900
|
19.20
|
10.30
|
6.250
|
5.200
|
5.200
|
5.200
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-23
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,221
|
3,996
|
7,637
|
7,103
|
3,798
|
4,518
|
4,597
|
-
|
EBITDA
1 |
-
|
386.1
|
821.5
|
848.5
|
375.2
|
485
|
482
|
482
|
EBIT
1 |
-
|
324.8
|
748.5
|
739.3
|
239
|
324
|
293
|
-
|
Operating Margin
|
-
|
8.13%
|
9.8%
|
10.41%
|
6.29%
|
7.17%
|
6.37%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
323.7
|
768.3
|
753.9
|
256.1
|
309
|
281
|
-
|
Net income
1 |
61.97
|
201.1
|
535.5
|
554.1
|
170.4
|
207
|
203
|
-
|
Net margin
|
2.79%
|
5.03%
|
7.01%
|
7.8%
|
4.49%
|
4.58%
|
4.42%
|
-
|
EPS
2 |
0.1000
|
0.3100
|
0.8200
|
0.8500
|
0.2600
|
0.3150
|
0.3067
|
-
|
Free Cash Flow
1 |
-
|
255.3
|
143.7
|
799
|
-
|
1,234
|
410
|
-
|
FCF margin
|
-
|
6.39%
|
1.88%
|
11.25%
|
-
|
27.32%
|
8.92%
|
-
|
FCF Conversion (EBITDA)
|
-
|
66.11%
|
17.49%
|
94.16%
|
-
|
254.43%
|
85.06%
|
-
|
FCF Conversion (Net income)
|
-
|
126.94%
|
26.83%
|
144.2%
|
-
|
596.14%
|
201.97%
|
-
|
Dividend per Share
2 |
0.0900
|
0.1400
|
0.2300
|
0.2300
|
-
|
0.2650
|
0.2367
|
-
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-23
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
---|
Net sales
|
-
|
2,379
|
2,155
|
2,063
|
1,610
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
226.3
|
-
|
-
|
EBIT
|
-
|
239.2
|
199.3
|
244
|
198.2
|
-
|
-
|
Operating Margin
|
-
|
10.06%
|
9.25%
|
11.83%
|
12.31%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
249.4
|
194.4
|
239.2
|
192.6
|
-
|
-
|
Net income
1 |
162.2
|
180.4
|
157.7
|
170.5
|
129.8
|
96.02
|
55.34
|
Net margin
|
-
|
7.58%
|
7.32%
|
8.26%
|
8.06%
|
-
|
-
|
EPS
|
0.2500
|
0.2800
|
0.2400
|
0.2600
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-11
|
22-02-23
|
22-05-10
|
22-08-09
|
22-11-08
|
23-02-21
|
23-05-12
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
628
|
1,037
|
-
|
128
|
133
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
255
|
144
|
799
|
-
|
1,234
|
410
|
-
|
ROE (net income / shareholders' equity)
|
7.66%
|
24.1%
|
43.2%
|
32.8%
|
-
|
11.9%
|
11.1%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
11.1%
|
19.3%
|
16.2%
|
-
|
7%
|
5.75%
|
-
|
Assets
1 |
-
|
1,810
|
2,770
|
3,414
|
-
|
2,957
|
3,530
|
-
|
Book Value Per Share
2 |
1.220
|
1.350
|
2.300
|
2.870
|
-
|
2.460
|
2.630
|
-
|
Cash Flow per Share
2 |
-
|
0.4200
|
0.9500
|
1.290
|
-
|
0.5000
|
0.6000
|
-
|
Capex
1 |
-
|
19.4
|
65.6
|
38.9
|
-
|
661
|
186
|
-
|
Capex / Sales
|
-
|
0.48%
|
0.86%
|
0.55%
|
-
|
14.63%
|
4.05%
|
-
|
Announcement Date
|
20-02-28
|
21-02-24
|
22-02-23
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Average target price
6.43
THB Spread / Average Target +23.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.80% | 90.24M | | -5.83% | 126B | | +3.59% | 63.49B | | -13.12% | 48.17B | | -8.00% | 16.49B | | +24.97% | 8.29B | | -51.77% | 8.26B | | -20.87% | 6.58B | | -13.13% | 6.08B | | +29.05% | 5.34B |
Other Air Freight & Logistics
|