End-of-day quote
Thailand S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
8.4
THB
|
+0.60%
|
|
-1.18%
|
-4.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,887
|
26,553
|
25,217
|
24,215
|
14,612
|
14,028
|
-
|
-
|
Enterprise Value (EV)
1 |
35,632
|
36,236
|
49,012
|
50,524
|
14,612
|
37,740
|
39,123
|
36,286
|
P/E ratio
|
17.3
x
|
14.1
x
|
25.2
x
|
25.9
x
|
15.4
x
|
17.5
x
|
12.1
x
|
11.7
x
|
Yield
|
1.24%
|
3.14%
|
1.66%
|
2.76%
|
-
|
2.26%
|
3.74%
|
3.65%
|
Capitalization / Revenue
|
0.22
x
|
0.25
x
|
0.19
x
|
0.13
x
|
0.07
x
|
0.07
x
|
0.07
x
|
0.07
x
|
EV / Revenue
|
0.3
x
|
0.35
x
|
0.37
x
|
0.28
x
|
0.07
x
|
0.18
x
|
0.2
x
|
0.18
x
|
EV / EBITDA
|
6.81
x
|
5.74
x
|
10
x
|
9.31
x
|
2.78
x
|
6.94
x
|
6.89
x
|
5.96
x
|
EV / FCF
|
23.6
x
|
39.1
x
|
17
x
|
19.9
x
|
-
|
-19.4
x
|
56.6
x
|
26.2
x
|
FCF Yield
|
4.24%
|
2.56%
|
5.9%
|
5.03%
|
-
|
-5.15%
|
1.77%
|
3.81%
|
Price to Book
|
4.04
x
|
3.37
x
|
3.12
x
|
2.97
x
|
-
|
1.49
x
|
1.4
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
1,670,000
|
1,670,000
|
1,670,000
|
1,670,000
|
1,670,000
|
1,670,000
|
-
|
-
|
Reference price
2 |
16.10
|
15.90
|
15.10
|
14.50
|
8.750
|
8.400
|
8.400
|
8.400
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
120,027
|
104,423
|
133,759
|
179,422
|
198,811
|
209,473
|
199,164
|
197,759
|
EBITDA
1 |
5,229
|
6,315
|
4,885
|
5,429
|
5,253
|
5,435
|
5,681
|
6,092
|
EBIT
1 |
2,218
|
3,435
|
2,395
|
2,243
|
1,913
|
1,959
|
2,295
|
2,375
|
Operating Margin
|
1.85%
|
3.29%
|
1.79%
|
1.25%
|
0.96%
|
0.94%
|
1.15%
|
1.2%
|
Earnings before Tax (EBT)
1 |
1,923
|
2,331
|
1,277
|
1,314
|
1,193
|
974.5
|
1,309
|
1,164
|
Net income
1 |
1,561
|
1,894
|
1,006
|
934.1
|
944.1
|
794.5
|
1,155
|
1,207
|
Net margin
|
1.3%
|
1.81%
|
0.75%
|
0.52%
|
0.47%
|
0.38%
|
0.58%
|
0.61%
|
EPS
2 |
0.9300
|
1.130
|
0.6000
|
0.5600
|
0.5700
|
0.4800
|
0.6940
|
0.7200
|
Free Cash Flow
1 |
1,512
|
927
|
2,890
|
2,543
|
-
|
-1,945
|
691
|
1,384
|
FCF margin
|
1.26%
|
0.89%
|
2.16%
|
1.42%
|
-
|
-0.93%
|
0.35%
|
0.7%
|
FCF Conversion (EBITDA)
|
28.92%
|
14.68%
|
59.16%
|
46.84%
|
-
|
-
|
12.16%
|
22.71%
|
FCF Conversion (Net income)
|
96.89%
|
48.94%
|
287.17%
|
272.24%
|
-
|
-
|
59.83%
|
114.61%
|
Dividend per Share
2 |
0.2000
|
0.5000
|
0.2500
|
0.4000
|
-
|
0.1900
|
0.3140
|
0.3067
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
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 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
51,378
|
37,600
|
38,969
|
46,307
|
85,277
|
45,171
|
48,975
|
50,936
|
50,802
|
47,548
|
49,525
|
54,962
|
EBITDA
1 |
2,856
|
815.4
|
1,154
|
1,875
|
3,117
|
1,377
|
1,118
|
1,333
|
1,195
|
1,104
|
1,621
|
1,393
|
EBIT
1 |
1,437
|
183.7
|
389.6
|
1,091
|
1,569
|
561.6
|
296.3
|
515.6
|
370.8
|
264.8
|
761.8
|
520.9
|
Operating Margin
|
2.8%
|
0.49%
|
1%
|
2.36%
|
1.84%
|
1.24%
|
0.61%
|
1.01%
|
0.73%
|
0.56%
|
1.54%
|
0.95%
|
Earnings before Tax (EBT)
1 |
896.4
|
-100.8
|
216.7
|
765
|
981.7
|
268.7
|
63.83
|
364.5
|
192
|
81.46
|
602.7
|
373
|
Net income
1 |
713.2
|
-85.72
|
160
|
600.7
|
760.7
|
177
|
-3.622
|
277.6
|
111.2
|
19.44
|
535.8
|
257.7
|
Net margin
|
1.39%
|
-0.23%
|
0.41%
|
1.3%
|
0.89%
|
0.39%
|
-0.01%
|
0.55%
|
0.22%
|
0.04%
|
1.08%
|
0.47%
|
EPS
2 |
0.4300
|
-0.0500
|
0.1000
|
0.3600
|
0.4600
|
0.1100
|
-0.0100
|
0.1700
|
0.0700
|
0.0100
|
0.3300
|
0.1600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/13/20
|
2/25/22
|
5/13/22
|
8/11/22
|
8/11/22
|
11/14/22
|
2/23/23
|
5/11/23
|
8/10/23
|
11/13/23
|
2/22/24
|
5/10/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,745
|
9,683
|
23,795
|
26,309
|
-
|
23,712
|
25,095
|
22,259
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.672
x
|
1.533
x
|
4.871
x
|
4.846
x
|
-
|
4.363
x
|
4.418
x
|
3.654
x
|
Free Cash Flow
1 |
1,512
|
927
|
2,890
|
2,543
|
-
|
-1,945
|
691
|
1,384
|
ROE (net income / shareholders' equity)
|
25.8%
|
26%
|
12.6%
|
11.5%
|
-
|
8.75%
|
11.7%
|
11.4%
|
ROA (Net income/ Total Assets)
|
7.16%
|
5.89%
|
2.33%
|
2.09%
|
-
|
1.4%
|
2.5%
|
2.8%
|
Assets
1 |
21,796
|
32,157
|
43,211
|
44,759
|
-
|
56,750
|
46,200
|
43,119
|
Book Value Per Share
2 |
3.980
|
4.720
|
4.850
|
4.880
|
-
|
5.620
|
6.000
|
6.260
|
Cash Flow per Share
2 |
2.210
|
1.680
|
3.200
|
3.070
|
-
|
1.530
|
2.350
|
3.600
|
Capex
1 |
2,170
|
1,933
|
2,446
|
2,578
|
-
|
3,000
|
2,980
|
3,076
|
Capex / Sales
|
1.81%
|
1.85%
|
1.83%
|
1.44%
|
-
|
1.43%
|
1.5%
|
1.56%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/25/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Average target price
9.35
THB Spread / Average Target +11.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.00% | 388M | | -3.26% | 53.04B | | +23.23% | 9.1B | | -4.94% | 5.36B | | +5.01% | 4.98B | | -20.78% | 2.81B | | -5.92% | 1.12B | | -2.99% | 655M | | +19.50% | 634M | | -40.53% | 363M |
Gasoline Stations
|