AESTHETIC CONNECT |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.9 THB | +4.39% |
|
+5.31% | -33.52% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 6,265 | 4,165 | - | - |
| Enterprise Value (EV) 1 | 6,265 | 4,165 | 4,165 | 4,165 |
| P/E ratio | - | 17.5 x | 13.8 x | 11 x |
| Yield | 2.23% | 3.11% | 4.2% | 5.21% |
| Capitalization / Revenue | 8.85 x | 4.72 x | 3.78 x | 3.1 x |
| EV / Revenue | 8.85 x | 4.72 x | 3.78 x | 3.1 x |
| EV / EBITDA | 25 x | 14 x | 10.8 x | 8.68 x |
| EV / FCF | 35,383,024 x | - | - | - |
| FCF Yield | 0% | - | - | - |
| Price to Book | 3.73 x | 2.33 x | 2.18 x | 2.01 x |
| Nbr of stocks (in thousands) | 350,000 | 350,000 | - | - |
| Reference price 2 | 17.90 | 11.90 | 11.90 | 11.90 |
| Announcement Date | 2/23/24 | - | - | - |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 707.8 | 883 | 1,101 | 1,342 |
| EBITDA 1 | - | 250.6 | 297 | 385 | 480 |
| EBIT 1 | - | 245.4 | 287 | - | - |
| Operating Margin | - | 34.68% | 32.5% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | 270.3 | - | 237 | 300 | 377 |
| Net margin | - | - | 26.84% | 27.25% | 28.09% |
| EPS 2 | 1.040 | - | 0.6800 | 0.8600 | 1.080 |
| Free Cash Flow | - | 177.1 | - | - | - |
| FCF margin | - | 25.01% | - | - | - |
| FCF Conversion (EBITDA) | - | 70.64% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.4000 | 0.3700 | 0.5000 | 0.6200 |
| Announcement Date | 4/28/23 | 2/23/24 | - | - | - |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | 177 | - | - | - |
| ROE (net income / shareholders' equity) | - | 17.1% | 13.7% | 16.3% | 18.9% |
| ROA (Net income/ Total Assets) | - | 14.8% | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 4.800 | 5.100 | 5.460 | 5.910 |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | 1,103 | - | - | - |
| Capex / Sales | - | 155.82% | - | - | - |
| Announcement Date | 4/28/23 | 2/23/24 | - | - | - |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
11.9
THB
Average target price
18.6
THB
Spread / Average Target
+56.30%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.52% | 114M | |
| -24.93% | 2.78B | |
| -51.47% | 2.5B | |
| -1.15% | 218M | |
| -53.14% | 202M | |
| -42.56% | 189M |
- Stock Market
- Equities
- TRP Stock
- Financials Aesthetic Connect
