End-of-day quote
Thailand S.E.
06:00:00 2024-05-14 pm EDT
|
5-day change
|
1st Jan Change
|
22.8
THB
|
-8.80%
|
|
-7.32%
|
-8.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
168,287
|
139,271
|
124,242
|
141,275
|
100,195
|
91,378
|
-
|
-
|
Enterprise Value (EV)
1 |
319,616
|
300,627
|
272,964
|
299,754
|
100,195
|
230,859
|
234,577
|
232,079
|
P/E ratio
|
23.1
x
|
34.8
x
|
34.8
x
|
28.2
x
|
20.8
x
|
20.4
x
|
16.2
x
|
15
x
|
Yield
|
2.17%
|
2.24%
|
2.13%
|
2.27%
|
-
|
3.43%
|
4.08%
|
4.41%
|
Capitalization / Revenue
|
1.07
x
|
0.96
x
|
0.9
x
|
0.94
x
|
0.65
x
|
0.56
x
|
0.54
x
|
0.53
x
|
EV / Revenue
|
2.02
x
|
2.08
x
|
1.97
x
|
1.99
x
|
0.65
x
|
1.42
x
|
1.39
x
|
1.34
x
|
EV / EBITDA
|
14.8
x
|
15.4
x
|
14.5
x
|
15
x
|
4.83
x
|
10.3
x
|
10.1
x
|
9.66
x
|
EV / FCF
|
26.7
x
|
28.3
x
|
20.4
x
|
23.5
x
|
-
|
16.1
x
|
27.5
x
|
22
x
|
FCF Yield
|
3.74%
|
3.53%
|
4.9%
|
4.26%
|
-
|
6.19%
|
3.63%
|
4.55%
|
Price to Book
|
1.46
x
|
1.21
x
|
1.07
x
|
1.19
x
|
-
|
0.74
x
|
0.73
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
4,006,840
|
4,007,797
|
4,007,797
|
4,007,797
|
4,007,797
|
4,007,797
|
-
|
-
|
Reference price
2 |
42.00
|
34.75
|
31.00
|
35.25
|
25.00
|
22.80
|
22.80
|
22.80
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
158,009
|
144,732
|
138,465
|
150,338
|
154,672
|
162,302
|
168,615
|
173,207
|
EBITDA
1 |
21,652
|
19,512
|
18,773
|
20,013
|
20,736
|
22,043
|
23,026
|
23,762
|
EBIT
1 |
14,000
|
10,609
|
9,919
|
11,004
|
11,752
|
12,533
|
13,093
|
13,731
|
Operating Margin
|
8.86%
|
7.33%
|
7.16%
|
7.32%
|
7.6%
|
7.72%
|
7.76%
|
7.93%
|
Earnings before Tax (EBT)
1 |
8,594
|
5,339
|
4,794
|
6,236
|
6,214
|
7,213
|
8,061
|
8,958
|
Net income
1 |
7,278
|
4,001
|
3,585
|
5,010
|
4,795
|
4,696
|
5,706
|
6,219
|
Net margin
|
4.61%
|
2.76%
|
2.59%
|
3.33%
|
3.1%
|
2.89%
|
3.38%
|
3.59%
|
EPS
2 |
1.820
|
1.000
|
0.8900
|
1.250
|
1.200
|
1.114
|
1.421
|
1.532
|
Free Cash Flow
1 |
11,966
|
10,609
|
13,364
|
12,778
|
-
|
14,143
|
11,760
|
11,875
|
FCF margin
|
7.57%
|
7.33%
|
9.65%
|
8.5%
|
-
|
8.71%
|
6.97%
|
6.86%
|
FCF Conversion (EBITDA)
|
55.26%
|
54.37%
|
71.19%
|
63.85%
|
-
|
64.16%
|
51.07%
|
49.97%
|
FCF Conversion (Net income)
|
164.4%
|
265.14%
|
372.8%
|
255.03%
|
-
|
301.18%
|
206.08%
|
190.96%
|
Dividend per Share
2 |
0.9100
|
0.7800
|
0.6600
|
0.8000
|
-
|
0.7960
|
0.9384
|
1.013
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
74,602
|
37,317
|
39,424
|
38,103
|
74,335
|
36,874
|
39,129
|
37,520
|
42,828
|
83,632
|
37,901
|
39,849
|
38,633
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
5,354
|
4,990
|
5,018
|
-
|
4,740
|
5,260
|
5,023
|
5,203
|
-
|
4,790
|
5,720
|
2,146
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
5,093
|
3,046
|
2,779
|
2,807
|
5,545
|
2,463
|
2,996
|
2,838
|
2,921
|
5,733
|
2,520
|
3,380
|
-180
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.83%
|
8.16%
|
7.05%
|
7.37%
|
7.46%
|
6.68%
|
7.66%
|
7.56%
|
6.82%
|
6.86%
|
6.65%
|
8.48%
|
-0.47%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
1,753
|
1,591
|
1,617
|
-
|
1,249
|
1,779
|
1,573
|
1,627
|
-
|
1,140
|
1,874
|
1,676
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,585
|
1,383
|
1,246
|
1,203
|
2,449
|
932.3
|
1,629
|
1,254
|
1,210
|
2,464
|
693.3
|
1,638
|
427.7
|
1,251
|
1,094
|
1,757
|
-
|
-
|
Net margin
|
2.13%
|
3.71%
|
3.16%
|
3.16%
|
3.3%
|
2.53%
|
4.16%
|
3.34%
|
2.83%
|
2.95%
|
1.83%
|
4.11%
|
1.11%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.3405
|
0.3100
|
0.3000
|
0.6100
|
0.2300
|
0.4062
|
0.3100
|
0.3000
|
-
|
0.1700
|
0.4100
|
0.1100
|
0.3121
|
0.2731
|
0.4385
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8695
|
-
|
-
|
-
|
0.9175
|
Announcement Date
|
8/13/20
|
2/23/22
|
5/10/22
|
8/10/22
|
8/10/22
|
11/9/22
|
2/22/23
|
5/10/23
|
8/9/23
|
8/9/23
|
11/8/23
|
2/22/24
|
5/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
151,329
|
161,356
|
148,723
|
158,479
|
-
|
139,481
|
143,199
|
140,701
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.989
x
|
8.27
x
|
7.922
x
|
7.919
x
|
-
|
6.241
x
|
6.15
x
|
5.858
x
|
Free Cash Flow
1 |
11,966
|
10,609
|
13,364
|
12,778
|
-
|
14,301
|
8,526
|
10,563
|
ROE (net income / shareholders' equity)
|
6.44%
|
3.48%
|
3.11%
|
4.28%
|
-
|
3.83%
|
4.58%
|
4.9%
|
ROA (Net income/ Total Assets)
|
2.24%
|
1.23%
|
1.09%
|
1.5%
|
-
|
1.83%
|
2.01%
|
2.33%
|
Assets
1 |
324,928
|
325,981
|
327,670
|
332,961
|
-
|
245,679
|
279,293
|
262,524
|
Book Value Per Share
2 |
28.70
|
28.60
|
28.90
|
29.50
|
-
|
30.60
|
31.20
|
31.60
|
Cash Flow per Share
2 |
4.670
|
4.150
|
4.130
|
4.530
|
-
|
6.270
|
4.340
|
4.040
|
Capex
1 |
6,734
|
6,022
|
3,272
|
5,395
|
-
|
9,638
|
8,929
|
9,012
|
Capex / Sales
|
4.26%
|
4.16%
|
2.36%
|
3.59%
|
-
|
5.94%
|
5.3%
|
5.22%
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
22.8
THB Average target price
30.18
THB Spread / Average Target +32.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.80% | 2.74B | | +21.06% | 51.72B | | +23.91% | 11.87B | | -34.01% | 7.84B | | +14.75% | 6.43B | | -21.95% | 5.32B | | +1.38% | 4.1B | | -15.28% | 3B | | -25.46% | 2.26B | | -5.28% | 1.58B |
Other Department Stores
|