Financials Advanced Information Technology

Equities

AIT

TH0712010Z00

IT Services & Consulting

End-of-day quote Thailand S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
4.3 THB +0.47% Intraday chart for Advanced Information Technology -1.38% +13.76%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,065 3,817 3,673 8,201 9,052 5,536
Enterprise Value (EV) 1 2,872 4,132 4,058 7,340 7,797 3,720
P/E ratio 17.2 x 9.73 x 9.31 x 15.6 x 17.4 x 11.1 x
Yield 5.08% 10.3% 8.43% 5.53% 4.71% 8.47%
Capitalization / Revenue 0.96 x 0.54 x 0.55 x 1.17 x 1.37 x 0.85 x
EV / Revenue 0.68 x 0.58 x 0.6 x 1.04 x 1.18 x 0.57 x
EV / EBITDA 6.21 x 6.61 x 6.68 x 8.62 x 8.92 x 4.73 x
EV / FCF 9.37 x -3.13 x 14.6 x 4.83 x 38.6 x 5.94 x
FCF Yield 10.7% -31.9% 6.84% 20.7% 2.59% 16.8%
Price to Book 1.48 x 1.32 x 1.26 x 2.68 x 2.42 x 1.37 x
Nbr of stocks (in thousands) 1,031,604 1,031,604 1,031,604 1,031,604 1,331,125 1,464,673
Reference price 2 3.940 3.700 3.560 7.950 6.800 3.780
Announcement Date 2/26/19 2/14/20 2/11/21 2/21/22 2/16/23 2/15/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2021 2022 2023 2024
Net sales 7,077 - 6,727 - -
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income 1 392.1 527.1 541.6 503.7 706
Net margin 5.54% - 8.05% - -
EPS 0.3800 0.5100 - - -
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 0.3800 - - - -
Announcement Date 2/14/20 2/21/22 2/16/23 2/15/24 -
1THB in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1,271 1,696 - 1,729 1,297 -
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income 1 166.2 121.6 142.7 111.1 96.79 123
Net margin 13.07% 7.17% - 6.43% 7.46% -
EPS - - - - - -
Dividend per Share - - - - - -
Announcement Date 5/13/22 8/11/22 11/10/22 2/16/23 5/8/23 8/10/23
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2022 2023 2024
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) 13.9% - 15.9% - 17.5%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2.800 - - - -
Cash Flow per Share - - - - -
Capex - - - - -
Capex / Sales - - - - -
Announcement Date 2/14/20 2/21/22 2/16/23 2/15/24 -
1THB in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. AIT Stock
  4. Financials Advanced Information Technology