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

Financials Copperwired

Equities

CPW

TH9437010001

Computer & Electronics Retailers

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.24 THB -1.75% Intraday chart for Copperwired +0.90% -8.20%
Apr. 18 Copperwired Public Company Limited Approves Dividend for the Fiscal Year 2023 CI
Feb. 19 Copperwired Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 1,068 1,212 3,660 2,376 1,464
Enterprise Value (EV) 1 678.2 1,291 4,074 2,731 1,929
P/E ratio 10.7 x 22.1 x 42.7 x 26.5 x 11.3 x
Yield 4.49% 3.96% 1.31% 2.02% 3.28%
Capitalization / Revenue 0.3 x 0.36 x 0.7 x 0.32 x 0.2 x
EV / Revenue 0.19 x 0.39 x 0.78 x 0.37 x 0.26 x
EV / EBITDA 5.26 x 11.9 x 24.2 x 12.3 x 8.39 x
EV / FCF 27.5 x -13.1 x 16.7 x 10.7 x 9.69 x
FCF Yield 3.63% -7.66% 6% 9.38% 10.3%
Price to Book 1.58 x 1.75 x 4.99 x 3.06 x 1.71 x
Nbr of stocks (in thousands) 600,000 600,000 600,000 600,000 600,000
Reference price 2 1.780 2.020 6.100 3.960 2.440
Announcement Date 2/27/20 2/22/21 2/23/22 2/24/23 2/19/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,216 3,608 3,338 5,247 7,319 7,488
EBITDA 1 113.4 128.9 108.2 168.6 221.2 229.9
EBIT 1 87.68 98.08 74.13 122 145.9 166.6
Operating Margin 2.73% 2.72% 2.22% 2.33% 1.99% 2.23%
Earnings before Tax (EBT) 1 97.1 95.98 67.16 106.6 113.4 144.4
Net income 1 82.42 77.55 54.78 85.68 89.78 129.3
Net margin 2.56% 2.15% 1.64% 1.63% 1.23% 1.73%
EPS 2 0.2001 0.1662 0.0913 0.1428 0.1496 0.2154
Free Cash Flow 1 70.98 24.64 -98.91 244.6 256.2 199
FCF margin 2.21% 0.68% -2.96% 4.66% 3.5% 2.66%
FCF Conversion (EBITDA) 62.59% 19.12% - 145.07% 115.82% 86.57%
FCF Conversion (Net income) 86.12% 31.78% - 285.47% 285.36% 153.96%
Dividend per Share 2 50.00 0.0800 0.0800 0.0800 0.0800 0.0800
Announcement Date 4/30/19 2/27/20 2/22/21 2/23/22 2/24/23 2/19/24
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales 1 721 2,519 - - 1,628 2,187
EBITDA 1 49.18 153.8 116.4 - 100.2 140.9
EBIT 1 6.38 71.21 38.33 - 15.07 59.89
Operating Margin 0.88% 2.83% - - 0.93% 2.74%
Earnings before Tax (EBT) - - - - - -
Net income 1 3.469 50.28 17.74 13.2 17.52 41.32
Net margin 0.48% 2% - - 1.08% 1.89%
EPS 2 0.006000 0.0800 0.0300 0.0220 0.0290 0.0690
Dividend per Share 2 - - - - - 0.0800
Announcement Date 11/5/21 2/23/22 5/12/22 8/10/22 11/9/22 2/24/23
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 78.9 414 355 465
Net Cash position 1 105 390 - - - -
Leverage (Debt/EBITDA) - - 0.7295 x 2.458 x 1.605 x 2.021 x
Free Cash Flow 1 71 24.6 -98.9 245 256 199
ROE (net income / shareholders' equity) 24.6% 15% 8% 12% 11.9% 15.8%
ROA (Net income/ Total Assets) 7.17% 5.99% 3.89% 4.45% 4.45% 5.31%
Assets 1 1,149 1,295 1,410 1,924 2,016 2,433
Book Value Per Share 2 0.8700 1.130 1.160 1.220 1.290 1.430
Cash Flow per Share 2 0.2500 0.6500 0.2900 0.3800 0.2400 0.2200
Capex 1 45.8 33.4 34.7 45.9 79.4 66
Capex / Sales 1.42% 0.93% 1.04% 0.88% 1.08% 0.88%
Announcement Date 4/30/19 2/27/20 2/22/21 2/23/22 2/24/23 2/19/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Electronics Retailers

1st Jan change Capi.
COPPERWIRED Stock Copperwired
-8.20% 36.29M
YAMADA HOLDINGS CO., LTD. Stock Yamada Holdings Co., Ltd.
+2.33% 1.97B
SUNING.COM CO., LTD. Stock Suning.com Co., Ltd.
-14.12% 1.92B
K'S HOLDINGS CORPORATION Stock K's Holdings Corporation
+14.42% 1.68B
AO WORLD PLC Stock AO World plc
+7.78% 761M
MIDWICH GROUP PLC Stock Midwich Group plc
-3.20% 535M
ADITYA VISION LIMITED Stock Aditya Vision Limited
+0.47% 537M
ELECTRA CONSUMER PRODUCTS (1970) LTD Stock Electra Consumer Products (1970) Ltd
+6.55% 478M
JOSHIN DENKI CO., LTD. Stock Joshin Denki Co., Ltd.
+3.62% 417M
KOJIMA CO.,LTD. Stock Kojima Co.,Ltd.
+1.02% 386M
Consumer Electronics Retailers
  1. Stock Market
  2. Equities
  3. CPW Stock
  4. Financials Copperwired