Financials Diamond Building Products

Equities

DRT

TH0872A10Z08

Construction Materials

End-of-day quote Thailand S.E. 06:00:00 2024-05-13 pm EDT 5-day change 1st Jan Change
8.1 THB 0.00% Intraday chart for Diamond Building Products +1.25% -0.61%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 5,925 5,002 7,140 6,883 6,969 6,926
Enterprise Value (EV) 1 5,925 5,002 7,140 7,488 6,969 7,259
P/E ratio - 9.44 x 12.3 x 11 x 10.9 x 10.8 x
Yield - - - - - 6.3%
Capitalization / Revenue 1.25 x 1.14 x 1.48 x 1.32 x 1.24 x 1.17 x
EV / Revenue 1.25 x 1.14 x 1.48 x 1.43 x 1.24 x 1.22 x
EV / EBITDA 6.77 x 5.42 x 7 x 6.97 x 6.54 x 6.28 x
EV / FCF - - - 16.3 x - 15.3 x
FCF Yield - - - 6.15% - 6.52%
Price to Book 2.62 x - 3.33 x 2.88 x - 2.45 x
Nbr of stocks (in thousands) 947,962 855,033 855,033 855,033 855,033 855,033
Reference price 2 6.250 5.850 8.350 8.050 8.150 8.100
Announcement Date 2/25/20 2/22/21 2/22/22 2/14/23 2/14/24 -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 4,748 4,381 4,815 5,232 5,631 5,931
EBITDA 1 874.9 922.1 1,020 1,075 1,065 1,156
EBIT 1 636 650 707.2 750.6 779.4 813
Operating Margin 13.4% 14.84% 14.69% 14.34% 13.84% 13.71%
Earnings before Tax (EBT) 1 707.6 670.4 707.7 760.8 769.7 823
Net income 1 571.5 557.4 585.4 625.6 637.5 642
Net margin 12.04% 12.72% 12.16% 11.96% 11.32% 10.82%
EPS 2 - 0.6200 0.6800 0.7300 0.7500 0.7500
Free Cash Flow 1 - - - 460.8 - 473
FCF margin - - - 8.81% - 7.98%
FCF Conversion (EBITDA) - - - 42.88% - 40.92%
FCF Conversion (Net income) - - - 73.65% - 73.68%
Dividend per Share 2 - - - - - 0.5100
Announcement Date 2/25/20 2/22/21 2/22/22 2/14/23 2/14/24 -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 2,631 - 1,368 2,747 1,248 1,548 - 1,373
EBITDA 1 627 - 322.9 636.8 203.8 294.3 - 282.8
EBIT 1 - - - - - 220.3 - 213.2
Operating Margin - - - - - 14.23% - 15.53%
Earnings before Tax (EBT) 1 468.1 - - - - 221.7 - 210.9
Net income 1 374.5 191.9 186.1 378.1 117.2 177.4 166.9 168.7
Net margin 14.23% - 13.6% 13.76% 9.39% 11.46% - 12.28%
EPS 2 0.4400 0.2200 0.2200 0.4400 0.1400 0.2100 0.2000 0.2000
Dividend per Share - - - 0.2400 - - - -
Announcement Date 8/16/21 4/15/22 8/10/22 8/10/22 2/14/23 5/10/23 8/9/23 11/8/23
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - 605 - 333
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - 0.5626 x - 0.2884 x
Free Cash Flow 1 - - - 461 - 473
ROE (net income / shareholders' equity) 26.4% 26.6% 28.7% 27.6% - 24.1%
ROA (Net income/ Total Assets) 17.7% 16.5% 17% 17.4% - 15.5%
Assets 1 3,235 3,375 3,439 3,600 - 4,142
Book Value Per Share 2 2.380 - 2.510 2.790 - 3.300
Cash Flow per Share - - - - - -
Capex 1 - - - 172 - 350
Capex / Sales - - - 3.28% - 5.9%
Announcement Date 2/25/20 2/22/21 2/22/22 2/14/23 2/14/24 -
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

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
8.1 THB
Average target price
8.5 THB
Spread / Average Target
+4.94%
Consensus
  1. Stock Market
  2. Equities
  3. DRT Stock
  4. Financials Diamond Building Products
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW