End-of-day quote
Thailand S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
14.7
THB
|
+0.68%
|
|
-2.00%
|
-26.13%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,812
|
23,357
|
18,738
|
10,504
|
7,759
|
-
|
-
|
Enterprise Value (EV)
1 |
7,812
|
23,357
|
18,738
|
10,504
|
7,759
|
7,759
|
7,759
|
P/E ratio
|
8.84
x
|
16.9
x
|
12.4
x
|
8.61
x
|
8.86
x
|
6.1
x
|
6.81
x
|
Yield
|
-
|
2.58%
|
4.06%
|
-
|
6.73%
|
8.03%
|
7.35%
|
Capitalization / Revenue
|
-
|
6.92
x
|
4.37
x
|
2.29
x
|
1.67
x
|
1.57
x
|
1.48
x
|
EV / Revenue
|
-
|
6.92
x
|
4.37
x
|
2.29
x
|
1.67
x
|
1.57
x
|
1.48
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.52
x
|
1.83
x
|
-
|
0.71
x
|
0.65
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
351,896
|
527,843
|
527,843
|
527,843
|
527,843
|
-
|
-
|
Reference price
2 |
22.20
|
44.25
|
35.50
|
19.90
|
14.70
|
14.70
|
14.70
|
Announcement Date
|
2/19/21
|
2/18/22
|
2/15/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,375
|
4,288
|
4,589
|
4,636
|
4,940
|
5,234
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,326
|
3,161
|
3,308
|
3,293
|
3,404
|
3,638
|
Operating Margin
|
-
|
68.91%
|
73.73%
|
72.08%
|
71.03%
|
68.92%
|
69.51%
|
Earnings before Tax (EBT)
1 |
-
|
1,509
|
1,896
|
1,529
|
1,094
|
1,584
|
1,424
|
Net income
1 |
883.1
|
1,203
|
1,512
|
1,219
|
875
|
1,268
|
1,139
|
Net margin
|
-
|
35.64%
|
35.26%
|
26.56%
|
18.87%
|
25.66%
|
21.76%
|
EPS
2 |
2.510
|
2.620
|
2.860
|
2.310
|
1.660
|
2.410
|
2.160
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.140
|
1.440
|
-
|
0.9900
|
1.180
|
1.080
|
Announcement Date
|
2/19/21
|
2/18/22
|
2/15/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2024 Q1
|
---|
Net sales
1 |
952.4
|
1,005
|
1,049
|
1,116
|
1,118
|
-
|
-
|
1,112
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
699.7
|
1,026
|
758.6
|
823.1
|
849.7
|
1,226
|
840.5
|
772
|
Operating Margin
|
73.47%
|
102.02%
|
72.33%
|
73.78%
|
75.98%
|
-
|
-
|
69.45%
|
Earnings before Tax (EBT)
|
430.8
|
439.5
|
449.8
|
490.6
|
516.6
|
504.8
|
421
|
-
|
Net income
1 |
343.2
|
351
|
359
|
391.4
|
410.7
|
402.8
|
336.6
|
173.8
|
Net margin
|
36.04%
|
34.92%
|
34.23%
|
35.09%
|
36.72%
|
-
|
-
|
15.64%
|
EPS
2 |
0.6400
|
0.6700
|
0.6800
|
0.7400
|
0.7700
|
0.7600
|
0.6400
|
0.3300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/22
|
5/9/22
|
8/10/22
|
11/11/22
|
2/15/23
|
5/9/23
|
8/16/23
|
5/10/24
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.1%
|
15.5%
|
-
|
8.1%
|
10.9%
|
9.7%
|
ROA (Net income/ Total Assets)
|
-
|
2.37%
|
2.4%
|
-
|
1.1%
|
1.5%
|
1.2%
|
Assets
1 |
-
|
50,800
|
62,901
|
-
|
79,545
|
84,500
|
94,917
|
Book Value Per Share
2 |
-
|
17.50
|
19.40
|
-
|
20.70
|
22.60
|
22.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/21
|
2/18/22
|
2/15/23
|
2/16/24
|
-
|
-
|
-
|
Last Close Price
14.7
THB Average target price
20.33
THB Spread / Average Target +38.32% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.13% | 211M | | -1.86% | 51.27B | | -7.01% | 29.39B | | +51.60% | 26.59B | | +29.52% | 25.37B | | +14.43% | 17.29B | | +6.26% | 13.43B | | +21.65% | 11.14B | | +20.11% | 8.43B | | -29.82% | 7.49B |
Other Consumer Lending
|