End-of-day quote
Thailand S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
23
THB
|
+1.32%
|
|
+4.07%
|
+7.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,237
|
27,291
|
25,067
|
25,350
|
19,035
|
20,458
|
-
|
-
|
Enterprise Value (EV)
1 |
21,482
|
27,291
|
25,067
|
25,026
|
19,035
|
24,657
|
23,595
|
22,211
|
P/E ratio
|
15.8
x
|
16.5
x
|
12.1
x
|
15.8
x
|
26.1
x
|
14.6
x
|
13.1
x
|
11.7
x
|
Yield
|
5.27%
|
5.04%
|
7.1%
|
-
|
-
|
4.7%
|
6%
|
6.72%
|
Capitalization / Revenue
|
0.94
x
|
1.09
x
|
0.8
x
|
0.65
x
|
0.56
x
|
0.58
x
|
0.56
x
|
0.53
x
|
EV / Revenue
|
0.91
x
|
1.09
x
|
0.8
x
|
0.64
x
|
0.56
x
|
0.7
x
|
0.64
x
|
0.57
x
|
EV / EBITDA
|
10.9
x
|
11.3
x
|
10
x
|
9.81
x
|
30.3
x
|
12
x
|
10.3
x
|
8.84
x
|
EV / FCF
|
30
x
|
14.7
x
|
52.9
x
|
12.6
x
|
-
|
22.7
x
|
17.1
x
|
14.6
x
|
FCF Yield
|
3.34%
|
6.82%
|
1.89%
|
7.96%
|
-
|
4.41%
|
5.83%
|
6.86%
|
Price to Book
|
2.57
x
|
2.99
x
|
2.64
x
|
2.48
x
|
-
|
1.91
x
|
1.83
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
889,472
|
889,472
|
889,472
|
889,471
|
889,471
|
889,471
|
-
|
-
|
Reference price
2 |
25.00
|
30.68
|
28.18
|
28.50
|
21.40
|
23.00
|
23.00
|
23.00
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,587
|
24,963
|
31,307
|
39,107
|
34,195
|
35,296
|
36,762
|
38,647
|
EBITDA
1 |
1,967
|
2,411
|
2,507
|
2,552
|
627.9
|
2,048
|
2,292
|
2,512
|
EBIT
1 |
1,595
|
2,057
|
2,163
|
2,227
|
331.6
|
1,669
|
1,890
|
2,150
|
Operating Margin
|
6.76%
|
8.24%
|
6.91%
|
5.7%
|
0.97%
|
4.73%
|
5.14%
|
5.56%
|
Earnings before Tax (EBT)
1 |
1,807
|
2,135
|
2,625
|
2,035
|
928.7
|
1,781
|
2,004
|
2,265
|
Net income
1 |
1,411
|
1,656
|
2,068
|
1,604
|
729.6
|
1,232
|
1,567
|
1,755
|
Net margin
|
5.98%
|
6.63%
|
6.6%
|
4.1%
|
2.13%
|
3.49%
|
4.26%
|
4.54%
|
EPS
2 |
1.582
|
1.864
|
2.327
|
1.800
|
0.8200
|
1.577
|
1.760
|
1.973
|
Free Cash Flow
1 |
716.9
|
1,862
|
473.5
|
1,991
|
-
|
1,086
|
1,376
|
1,524
|
FCF margin
|
3.04%
|
7.46%
|
1.51%
|
5.09%
|
-
|
3.08%
|
3.74%
|
3.94%
|
FCF Conversion (EBITDA)
|
36.45%
|
77.24%
|
18.89%
|
78.04%
|
-
|
53.05%
|
60.03%
|
60.66%
|
FCF Conversion (Net income)
|
50.83%
|
112.46%
|
22.9%
|
124.14%
|
-
|
88.17%
|
87.83%
|
86.81%
|
Dividend per Share
2 |
1.318
|
1.545
|
2.000
|
-
|
-
|
1.080
|
1.380
|
1.547
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
12,315
|
15,408
|
8,145
|
9,319
|
9,539
|
10,294
|
9,956
|
-
|
9,084
|
7,515
|
-
|
-
|
8,254
|
EBITDA
|
-
|
-
|
-
|
791.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,044
|
1,978
|
-27.57
|
708.7
|
951.3
|
697.2
|
-130.1
|
-
|
-106.5
|
216.2
|
281.9
|
333.3
|
-
|
Operating Margin
|
8.47%
|
12.84%
|
-0.34%
|
7.61%
|
9.97%
|
6.77%
|
-1.31%
|
-
|
-1.17%
|
2.88%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,091
|
2,050
|
126.6
|
824.8
|
1,199
|
743.9
|
-733
|
-
|
-
|
314.1
|
-
|
-
|
-
|
Net income
1 |
834.3
|
1,609
|
99.25
|
661.1
|
953.6
|
592.8
|
-603.2
|
128.2
|
35.2
|
250.4
|
315.7
|
308.5
|
386
|
Net margin
|
6.77%
|
10.44%
|
1.22%
|
7.09%
|
10%
|
5.76%
|
-6.06%
|
-
|
0.39%
|
3.33%
|
-
|
-
|
4.68%
|
EPS
|
0.9364
|
1.809
|
0.1182
|
0.7454
|
0.9727
|
0.6700
|
-0.6800
|
-
|
-
|
0.2800
|
-
|
-
|
-
|
Dividend per Share
|
-
|
1.182
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/20
|
8/13/21
|
2/25/22
|
5/13/22
|
8/11/22
|
11/11/22
|
2/24/23
|
5/12/23
|
8/11/23
|
11/10/23
|
2/28/24
|
5/13/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
4,199
|
3,137
|
1,753
|
Net Cash position
1 |
754
|
-
|
-
|
324
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
2.05
x
|
1.368
x
|
0.6979
x
|
Free Cash Flow
1 |
717
|
1,862
|
473
|
1,991
|
-
|
1,087
|
1,376
|
1,524
|
ROE (net income / shareholders' equity)
|
16.5%
|
18.6%
|
22.2%
|
16.2%
|
-
|
13.6%
|
14.5%
|
15.1%
|
ROA (Net income/ Total Assets)
|
12.4%
|
12.9%
|
15.2%
|
10.1%
|
-
|
9.3%
|
10.4%
|
10.9%
|
Assets
1 |
11,403
|
12,837
|
13,625
|
15,880
|
-
|
13,250
|
15,064
|
16,101
|
Book Value Per Share
2 |
9.740
|
10.30
|
10.70
|
11.50
|
-
|
12.10
|
12.60
|
13.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
604
|
481
|
340
|
421
|
-
|
954
|
375
|
400
|
Capex / Sales
|
2.56%
|
1.93%
|
1.09%
|
1.08%
|
-
|
2.7%
|
1.02%
|
1.04%
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
Average target price
21.98
THB Spread / Average Target -4.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.48% | 556M | | -2.00% | 277B | | -5.38% | 91.92B | | -4.35% | 42.95B | | +0.75% | 41.25B | | +6.11% | 40.01B | | +5.54% | 38.81B | | -13.54% | 30.87B | | -11.43% | 27.21B | | +7.73% | 24.19B |
Other Food Processing
|