Stock FE FAR EAST FAME LINE DDB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Far East Fame Line DDB

Equities

FE

TH0087010Y08

Business Support Services

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
199.5 THB +18.75% Intraday chart for Far East Fame Line DDB +18.75% +4.45%
Apr. 25 Far East Fame Line DDB Public Company Limited Announces Board Appointments CI
Apr. 25 Far East Fame Line DDB Public Company Limited Approves Dividend for the Year 2023, Payable on May 23, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,317 1,574 1,495 1,535 1,338 1,503
Enterprise Value (EV) 1 1,035 1,295 561.6 589.1 959.9 1,094
P/E ratio 12.7 x 16.3 x 22 x 26.2 x 41.5 x 17.2 x
Yield 5.88% 5% 3.95% 2.82% 2.06% 4.45%
Capitalization / Revenue 1.88 x 2.21 x 2.54 x 4.08 x 2.7 x 2.18 x
EV / Revenue 1.47 x 1.82 x 0.95 x 1.57 x 1.94 x 1.59 x
EV / EBITDA 16.8 x 18.6 x 8.39 x 12.8 x 24.1 x 15 x
EV / FCF -36 x 24.9 x 10.4 x 28.8 x -52 x 39.1 x
FCF Yield -2.78% 4.02% 9.59% 3.47% -1.92% 2.56%
Price to Book 1.07 x 1.24 x 1.07 x 1.09 x 0.95 x 1.03 x
Nbr of stocks (in thousands) 7,750 7,870 7,870 7,870 7,870 7,870
Reference price 2 170.0 200.0 190.0 195.0 170.0 191.0
Announcement Date 2/28/19 2/28/20 2/25/21 2/25/22 2/24/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 702.3 713.6 588.9 375.7 495.6 688.6
EBITDA 1 61.61 69.8 66.91 45.88 39.77 72.83
EBIT 1 55.42 60.96 55.28 33.54 29.08 62.38
Operating Margin 7.89% 8.54% 9.39% 8.93% 5.87% 9.06%
Earnings before Tax (EBT) 1 125.8 117.5 85.48 69.92 38.61 111.6
Net income 1 101 95.83 68.11 58.65 32.26 87.55
Net margin 14.38% 13.43% 11.56% 15.61% 6.51% 12.71%
EPS 2 13.35 12.27 8.654 7.453 4.098 11.12
Free Cash Flow 1 -28.73 52.08 53.88 20.45 -18.47 28.02
FCF margin -4.09% 7.3% 9.15% 5.44% -3.73% 4.07%
FCF Conversion (EBITDA) - 74.62% 80.53% 44.58% - 38.47%
FCF Conversion (Net income) - 54.35% 79.12% 34.87% - 32%
Dividend per Share 2 10.00 10.00 7.500 5.500 3.500 8.500
Announcement Date 2/28/19 2/28/20 2/25/21 2/25/22 2/24/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 283 279 934 946 378 409
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -28.7 52.1 53.9 20.5 -18.5 28
ROE (net income / shareholders' equity) 8.48% 7.7% 5.14% 4.26% 2.48% 6.53%
ROA (Net income/ Total Assets) 2.07% 2.25% 1.98% 1.21% 1.08% 2.21%
Assets 1 4,877 4,258 3,446 4,856 2,975 3,970
Book Value Per Share 2 158.0 162.0 177.0 179.0 178.0 185.0
Cash Flow per Share 2 8.310 22.50 14.80 12.20 3.320 8.180
Capex 1 10.5 19.4 14.1 2.66 2.56 4.67
Capex / Sales 1.5% 2.72% 2.39% 0.71% 0.52% 0.68%
Announcement Date 2/28/19 2/28/20 2/25/21 2/25/22 2/24/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Business Support Services

1st Jan change Capi.
FAR EAST FAME LINE DDB Stock Far East Fame Line DDB
+4.45% 42.63M
JACOBS SOLUTIONS INC. Stock Jacobs Solutions Inc.
+14.09% 18.61B
BUREAU VERITAS SA Stock Bureau Veritas SA
+21.12% 13.54B
RB GLOBAL, INC. Stock RB Global, Inc.
+8.00% 13.2B
INTERTEK GROUP PLC Stock Intertek Group plc
+16.72% 10.03B
TELEPERFORMANCE SE Stock Teleperformance SE
-28.16% 6.2B
GENPACT LIMITED Stock Genpact Limited
-9.71% 5.65B
MAXIMUS, INC. Stock Maximus, Inc.
-1.25% 5.05B
EXLSERVICE HOLDINGS, INC. Stock ExlService Holdings, Inc.
-3.89% 4.82B
EXPONENT, INC. Stock Exponent, Inc.
+7.14% 4.78B
Other Business Support Services
  1. Stock Market
  2. Equities
  3. FE Stock
  4. Financials Far East Fame Line DDB