Stock AU AFTER YOU
Add to a list
To use this feature you must be a member
Log inSign up

Financials After You

Equities

AU

TH7650010005

Restaurants & Bars

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
9.1 THB -0.55% Intraday chart for After You +1.68% -1.09%
Apr. 25 After You Public Company Limited Approves the Suspension of Dividend for the Year Ended December 31, 2023 CI
Feb. 23 After You Public Company Limited Proposes Dividend for the Year 2023, Payable on 23 May 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,156 8,727 8,115 9,298 7,504 7,422 - -
Enterprise Value (EV) 1 8,156 8,727 8,115 9,051 7,504 7,121 7,057 7,065
P/E ratio 34.5 x 153 x 1,990 x 78.6 x 42.2 x 34.3 x 28.4 x 21.7 x
Yield 2.9% 0.56% - - - 2.47% 3.02% 4.18%
Capitalization / Revenue 6.83 x 11.4 x 13.1 x 9.92 x 6.16 x 4.8 x 4.04 x 3.49 x
EV / Revenue 6.83 x 11.4 x 13.1 x 9.65 x 6.16 x 4.61 x 3.84 x 3.32 x
EV / EBITDA 23.2 x 42.6 x 49.6 x 29.4 x 19.1 x 15.7 x 13.9 x 11.9 x
EV / FCF 46 x 85.3 x 86.9 x 44.4 x - 23.8 x 22.3 x 17.3 x
FCF Yield 2.18% 1.17% 1.15% 2.25% - 4.21% 4.48% 5.79%
Price to Book 7.85 x - - - - 7.05 x 6.5 x -
Nbr of stocks (in thousands) 815,624 815,624 815,624 815,624 815,624 815,624 - -
Reference price 2 10.00 10.70 9.950 11.40 9.200 9.100 9.100 9.100
Announcement Date 2/24/20 2/22/21 2/21/22 2/21/23 2/23/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,194 767.9 619.7 937.7 1,217 1,546 1,838 2,126
EBITDA 1 351 205 163.7 308.4 393.6 455 509.5 593
EBIT 1 282.4 68.81 6.089 155 230 280 337.5 440
Operating Margin 23.65% 8.96% 0.98% 16.53% 18.89% 18.11% 18.36% 20.7%
Earnings before Tax (EBT) 1 293.1 64.49 3.73 147.2 222.6 269 328 -
Net income 1 237.1 55.47 4.446 118.5 178.2 217.5 264 345
Net margin 19.85% 7.22% 0.72% 12.64% 14.63% 14.07% 14.36% 16.23%
EPS 2 0.2900 0.0700 0.005000 0.1450 0.2180 0.2650 0.3200 0.4200
Free Cash Flow 1 177.4 102.3 93.34 203.7 - 299.5 316 409
FCF margin 14.85% 13.32% 15.06% 21.73% - 19.37% 17.19% 19.24%
FCF Conversion (EBITDA) 50.55% 49.89% 57.02% 66.06% - 65.82% 62.02% 68.97%
FCF Conversion (Net income) 74.83% 184.36% 2,099.22% 171.94% - 137.7% 119.7% 118.55%
Dividend per Share 2 0.2900 0.0600 - - - 0.2250 0.2750 0.3800
Announcement Date 2/24/20 2/22/21 2/21/22 2/21/23 2/23/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - - - - 247.6 263.7 267.9 301.6 340.5 317.1 333
EBITDA 1 - - - - 81.44 84.47 80.43 - 111.2 104.1 112
EBIT 1 - - - - 43.76 45.81 43.55 54.78 - 61.1 68
Operating Margin - - - - 17.67% 17.37% 16.26% 18.17% - 19.27% 20.42%
Earnings before Tax (EBT) 1 - - - - 42.02 44.52 42.72 53.74 67.19 58.98 66
Net income 1 -13.09 13.22 14.56 34.33 33.52 36.06 34.17 43.08 53.77 47.15 53
Net margin - - - - 13.54% 13.68% 12.76% 14.29% 15.79% 14.87% 15.92%
EPS - - - 0.0420 0.0410 0.0440 0.0400 - - 0.0580 -
Dividend per Share - - - - - - - - - - -
Announcement Date 11/8/21 2/21/22 5/13/22 8/10/22 11/14/22 2/21/23 5/10/23 8/10/23 11/10/23 2/23/24 -
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 247 - 301 365 357
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 177 102 93.3 204 - 300 316 409
ROE (net income / shareholders' equity) 23.8% 5.87% 0.54% 13.6% - 24.7% 29.6% 32.9%
ROA (Net income/ Total Assets) 20.6% 4.43% 0.37% 9.9% - 15.3% 17.6% 21.8%
Assets 1 1,149 1,252 1,217 1,196 - 1,422 1,500 1,583
Book Value Per Share 2 1.270 - - - - 1.290 1.400 -
Cash Flow per Share - - - - - - - -
Capex 1 160 - 13.3 61 - 120 136 102
Capex / Sales 13.36% - 2.14% 6.5% - 7.76% 7.4% 4.8%
Announcement Date 2/24/20 2/22/21 2/21/22 2/21/23 2/23/24 - - -
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

Ratings for After You

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.1 THB
Average target price
12.75 THB
Spread / Average Target
+40.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
AFTER YOU Stock After You
-1.09% 202M
MCDONALD'S CORPORATION Stock McDonald's Corporation
-7.74% 197B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+40.34% 87.54B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+9.59% 39.89B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-5.41% 23.95B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-5.49% 23.36B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-5.63% 15.49B
WINGSTOP INC. Stock Wingstop Inc.
+49.98% 11.24B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+5.43% 7.5B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+12.44% 5.8B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. AU Stock
  4. Financials After You