Stock CSC CROWN SEAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Seal

Equities

CSC

TH0026010007

Non-Paper Containers & Packaging

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
42.75 THB -1.72% Intraday chart for Crown Seal +1.79% -4.47%
Apr. 26 Crown Seal Public Company Limited Approves Dividend for the Year 2023, Payable on May 15, 2024 CI
Feb. 29 Crown Seal Public Company Limited Proposes Dividend for the Period from January 1, 2023 to December 31, 2023, Payable on May 15, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,106 2,717 2,730 2,522 2,509 2,327
Enterprise Value (EV) 1 1,101 1,590 1,468 1,455 1,712 1,126
P/E ratio 6.48 x 7.9 x 10.7 x 13.2 x 10.4 x 13.3 x
Yield 3.7% 7.46% 4.67% 3.71% 4.56% 4.09%
Capitalization / Revenue 0.74 x 0.86 x 0.98 x 0.87 x 0.68 x 0.65 x
EV / Revenue 0.39 x 0.5 x 0.53 x 0.5 x 0.46 x 0.31 x
EV / EBITDA 2.48 x 3.13 x 3.07 x 3.54 x 3.71 x 2.58 x
EV / FCF 41.9 x -32.7 x 5.43 x -10.3 x -8.92 x 2.1 x
FCF Yield 2.39% -3.06% 18.4% -9.66% -11.2% 47.6%
Price to Book 0.64 x 0.76 x 0.75 x 0.68 x 0.65 x 0.59 x
Nbr of stocks (in thousands) 52,001 52,001 52,001 52,001 52,001 52,001
Reference price 2 40.50 52.25 52.50 48.50 48.25 44.75
Announcement Date 2/22/19 2/26/20 2/18/21 2/28/22 2/24/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,852 3,148 2,792 2,896 3,706 3,596
EBITDA 1 444.2 508.4 477.7 410.5 461 436.1
EBIT 1 276.2 340 299.3 216.3 248 216.2
Operating Margin 9.69% 10.8% 10.72% 7.47% 6.69% 6.01%
Earnings before Tax (EBT) 1 412.4 421.1 315.6 233.1 298.1 231.2
Net income 1 330.2 349 258.4 193.7 246 177.4
Net margin 11.58% 11.08% 9.25% 6.69% 6.64% 4.93%
EPS 2 6.250 6.610 4.890 3.670 4.660 3.360
Free Cash Flow 1 26.26 -48.63 270.1 -140.6 -191.9 536.6
FCF margin 0.92% -1.54% 9.67% -4.85% -5.18% 14.92%
FCF Conversion (EBITDA) 5.91% - 56.54% - - 123.05%
FCF Conversion (Net income) 7.95% - 104.5% - - 302.48%
Dividend per Share 2 1.500 3.900 2.450 1.800 2.200 1.830
Announcement Date 2/22/19 2/26/20 2/18/21 2/28/22 2/24/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,005 1,127 1,262 1,067 797 1,201
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 26.3 -48.6 270 -141 -192 537
ROE (net income / shareholders' equity) 10.2% 9.95% 7.05% 5.2% 6.39% 4.48%
ROA (Net income/ Total Assets) 4.4% 4.98% 4.21% 3% 3.36% 2.84%
Assets 1 7,501 7,002 6,135 6,466 7,322 6,251
Book Value Per Share 2 63.80 68.90 69.90 71.20 74.80 75.30
Cash Flow per Share 2 5.660 2.790 4.390 2.590 3.600 4.780
Capex 1 239 320 250 263 150 154
Capex / Sales 8.38% 10.16% 8.96% 9.08% 4.05% 4.28%
Announcement Date 2/22/19 2/26/20 2/18/21 2/28/22 2/24/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Plastic Containers & Packaging

1st Jan change Capi.
CROWN SEAL Stock Crown Seal
-4.47% 60.03M
AMCOR PLC Stock Amcor plc
-6.95% 12.96B
APTARGROUP, INC. Stock AptarGroup, Inc.
+15.94% 9.48B
BERRY GLOBAL GROUP, INC. Stock Berry Global Group, Inc.
-15.34% 6.61B
TAIWAN HON CHUAN ENTERPRISE CO., LTD. Stock Taiwan Hon Chuan Enterprise Co., Ltd.
+26.40% 1.39B
FP CORPORATION Stock FP Corporation
-15.31% 1.29B
SCIENTEX Stock Scientex
+7.61% 1.33B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD. Stock Shanghai Zijiang Enterprise Group Co., Ltd.
+27.87% 1.26B
SHENZHEN LEAGUER CO., LTD. Stock Shenzhen Leaguer Co., Ltd.
-24.91% 997M
HUANGSHAN NOVEL CO.,LTD Stock Huangshan Novel Co.,Ltd
+21.08% 855M
Plastic Containers & Packaging
  1. Stock Market
  2. Equities
  3. CSC Stock
  4. Financials Crown Seal