Stock ASN ASN BROKER
Add to a list
To use this feature you must be a member
Log inSign up

Financials ASN Broker

Equities

ASN

TH7188010006

Multiline Insurance & Brokers

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.1 THB 0.00% Intraday chart for ASN Broker 0.00% +10.53%
Apr. 10 ASN Broker Public Company Limited Approves Suspension of Dividend for the Year Ended December 31, 2023 CI
Mar. 01 ASN Broker Public Company Limited Proposes to Omit Dividend for the Operating Period from January 1, 2023 to December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 455 832 680.2 640.2 599 355.7
Enterprise Value (EV) 1 404.2 764.9 589.9 653 724.1 534.1
P/E ratio 20.6 x 27.2 x 46.4 x 43.3 x 107 x 180 x
Yield - 0.16% 0.23% 2.34% 0.83% -
Capitalization / Revenue 3.29 x 5.21 x 4.67 x 4.28 x 3.94 x 2.21 x
EV / Revenue 2.92 x 4.79 x 4.05 x 4.36 x 4.76 x 3.31 x
EV / EBITDA 11.6 x 17.4 x 25.7 x 23.2 x 25.2 x 18.4 x
EV / FCF -19.3 x 470 x 23.2 x -176 x -32.6 x -123 x
FCF Yield -5.17% 0.21% 4.31% -0.57% -3.07% -0.82%
Price to Book 1.8 x 2.94 x 2.33 x 2.1 x 2.02 x 1.21 x
Nbr of stocks (in thousands) 187,200 187,200 187,200 187,200 187,200 187,200
Reference price 2 2.431 4.444 3.633 3.420 3.200 1.900
Announcement Date 2/26/19 2/25/20 2/24/21 2/24/22 2/22/23 2/21/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 138.3 159.6 145.7 149.8 152 161.2
EBITDA 1 34.8 44.02 22.95 28.13 28.72 29.06
EBIT 1 29.27 38.26 17.18 21.92 18.97 18.7
Operating Margin 21.17% 23.97% 11.79% 14.64% 12.48% 11.6%
Earnings before Tax (EBT) 1 29.27 38.26 16.13 18.69 6.684 6.431
Net income 1 22.13 30.55 14.66 14.8 5.169 1.981
Net margin 16% 19.14% 10.06% 9.88% 3.4% 1.23%
EPS 2 0.1181 0.1632 0.0784 0.0791 0.0300 0.0106
Free Cash Flow 1 -20.89 1.628 25.42 -3.708 -22.2 -4.357
FCF margin -15.11% 1.02% 17.45% -2.48% -14.61% -2.7%
FCF Conversion (EBITDA) - 3.7% 110.78% - - -
FCF Conversion (Net income) - 5.33% 173.44% - - -
Dividend per Share - 0.006900 0.008300 0.0801 0.0267 -
Announcement Date 2/26/19 2/25/20 2/24/21 2/24/22 2/22/23 2/21/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 12.8 125 178
Net Cash position 1 50.8 67.1 90.3 - - -
Leverage (Debt/EBITDA) - - - 0.4552 x 4.355 x 6.14 x
Free Cash Flow 1 -20.9 1.63 25.4 -3.71 -22.2 -4.36
ROE (net income / shareholders' equity) 8.99% 11.4% 5.1% 4.95% 1.71% 0.67%
ROA (Net income/ Total Assets) 6.52% 7.77% 2.84% 2.77% 2.03% 2.07%
Assets 1 339.6 393 515.3 533.5 254.3 95.47
Book Value Per Share 2 1.350 1.510 1.560 1.630 1.590 1.570
Cash Flow per Share 2 0.2700 0.3600 0.6000 1.090 0.4500 0.1500
Capex 1 1.07 0.56 0.58 0.87 3.68 0.45
Capex / Sales 0.77% 0.35% 0.4% 0.58% 2.42% 0.28%
Announcement Date 2/26/19 2/25/20 2/24/21 2/24/22 2/22/23 2/21/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Insurance Brokers

1st Jan change Capi.
ASN BROKER Stock ASN Broker
+10.53% 10.62M
AON PLC Stock Aon plc
-2.06% 61.97B
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+4.10% 51.16B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+4.04% 25.66B
BROWN & BROWN, INC. Stock Brown & Brown, Inc.
+14.55% 23.24B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+26.59% 9.56B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+13.76% 5.81B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
-4.12% 4.02B
AUB GROUP LIMITED Stock AUB Group Limited
+1.30% 1.99B
BRP GROUP, INC. Stock BRP Group, Inc.
+11.16% 1.76B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. ASN Stock
  4. Financials ASN Broker