End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
17.6
THB
|
0.00%
|
|
+4.14%
|
+6.67%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
6,431
|
7,134
|
5,627
|
6,632
|
7,074
|
-
|
Enterprise Value (EV)
1 |
6,611
|
7,134
|
6,100
|
6,632
|
7,074
|
7,074
|
P/E ratio
|
10.7
x
|
13.3
x
|
13
x
|
7.3
x
|
10.5
x
|
9.46
x
|
Yield
|
5.94%
|
5.04%
|
5.43%
|
-
|
6.65%
|
7.39%
|
Capitalization / Revenue
|
1
x
|
1.09
x
|
0.8
x
|
0.85
x
|
0.84
x
|
0.8
x
|
EV / Revenue
|
1
x
|
1.09
x
|
0.8
x
|
0.85
x
|
0.84
x
|
0.8
x
|
EV / EBITDA
|
6.78
x
|
7.56
x
|
6.81
x
|
6.32
x
|
5.99
x
|
5.44
x
|
EV / FCF
|
8.55
x
|
14.9
x
|
30.1
x
|
-
|
5.38
x
|
8.84
x
|
FCF Yield
|
11.7%
|
6.72%
|
3.32%
|
-
|
18.6%
|
11.3%
|
Price to Book
|
1.86
x
|
1.98
x
|
1.5
x
|
-
|
1.71
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
401,921
|
401,921
|
401,921
|
401,920
|
401,920
|
-
|
Reference price
2 |
16.00
|
17.75
|
14.00
|
16.50
|
17.60
|
17.60
|
Announcement Date
|
2/25/21
|
2/25/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
6,444
|
6,518
|
7,048
|
7,806
|
8,372
|
8,890
|
EBITDA
1 |
-
|
948.7
|
943.2
|
826
|
1,049
|
1,181
|
1,301
|
EBIT
1 |
-
|
649.3
|
615.1
|
491.5
|
694.7
|
818
|
904
|
Operating Margin
|
-
|
10.08%
|
9.44%
|
6.97%
|
8.9%
|
9.77%
|
10.17%
|
Earnings before Tax (EBT)
1 |
-
|
632.3
|
628.7
|
526
|
742.8
|
802
|
888
|
Net income
1 |
440.7
|
566.3
|
535.4
|
435.1
|
598.6
|
674
|
746
|
Net margin
|
-
|
8.79%
|
8.21%
|
6.17%
|
7.67%
|
8.05%
|
8.39%
|
EPS
2 |
-
|
1.500
|
1.330
|
1.080
|
2.260
|
1.680
|
1.860
|
Free Cash Flow
1 |
-
|
752.2
|
479.4
|
186.9
|
-
|
1,316
|
800
|
FCF margin
|
-
|
11.67%
|
7.35%
|
2.65%
|
-
|
15.72%
|
9%
|
FCF Conversion (EBITDA)
|
-
|
79.3%
|
50.83%
|
22.63%
|
-
|
111.43%
|
61.49%
|
FCF Conversion (Net income)
|
-
|
132.83%
|
89.54%
|
42.97%
|
-
|
195.25%
|
107.24%
|
Dividend per Share
2 |
-
|
0.9500
|
0.8950
|
0.7600
|
-
|
1.170
|
1.300
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/25/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
1,587
|
1,607
|
1,686
|
1,806
|
1,817
|
1,739
|
2,070
|
1,985
|
1,867
|
1,903
|
EBITDA
1 |
239.3
|
163.6
|
193
|
214
|
208.1
|
210.9
|
311.3
|
271.2
|
247.3
|
204.2
|
EBIT
1 |
155.4
|
80.14
|
113.1
|
133
|
122.9
|
122.5
|
228.8
|
183.6
|
155.2
|
111.8
|
Operating Margin
|
9.79%
|
4.99%
|
6.71%
|
7.37%
|
6.76%
|
7.04%
|
11.05%
|
9.25%
|
8.31%
|
5.87%
|
Earnings before Tax (EBT)
1 |
154.6
|
-
|
122
|
134.9
|
135.9
|
133.3
|
238.9
|
190.7
|
163.8
|
134.2
|
Net income
1 |
125.5
|
75.41
|
103.7
|
117.5
|
111.3
|
102.6
|
199.8
|
150.5
|
134.2
|
114.2
|
Net margin
|
7.91%
|
4.69%
|
6.15%
|
6.51%
|
6.13%
|
5.9%
|
9.65%
|
7.58%
|
7.18%
|
6%
|
EPS
2 |
0.3100
|
0.1850
|
0.2600
|
0.2900
|
0.2750
|
0.2550
|
0.4950
|
0.3750
|
0.6136
|
0.7864
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/25/22
|
5/17/22
|
8/11/22
|
11/11/22
|
2/28/23
|
5/15/23
|
8/11/23
|
11/14/23
|
2/29/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
180
|
-
|
473
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.1898
x
|
-
|
0.5726
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
752
|
479
|
187
|
-
|
1,316
|
800
|
ROE (net income / shareholders' equity)
|
-
|
17.8%
|
15.2%
|
11.8%
|
-
|
16.3%
|
17.1%
|
ROA (Net income/ Total Assets)
|
-
|
11.1%
|
9.96%
|
7.67%
|
-
|
10.8%
|
11.4%
|
Assets
1 |
-
|
5,117
|
5,377
|
5,672
|
-
|
6,241
|
6,544
|
Book Value Per Share
2 |
-
|
8.590
|
8.980
|
9.340
|
-
|
10.30
|
10.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1,270
|
1,383
|
1,439
|
-
|
459
|
457
|
Capex / Sales
|
-
|
19.71%
|
21.22%
|
20.42%
|
-
|
5.48%
|
5.14%
|
Announcement Date
|
2/28/20
|
2/25/21
|
2/25/22
|
2/28/23
|
2/29/24
|
-
|
-
|
Last Close Price
17.6
THB Average target price
18.5
THB Spread / Average Target +5.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.67% | 191M | | +1.20% | 45.71B | | +19.20% | 22.74B | | +34.19% | 17.05B | | -9.31% | 16.6B | | +11.50% | 11.7B | | -0.53% | 10.8B | | +8.37% | 9.89B | | -11.41% | 7.71B | | +32.64% | 5.46B |
Other Non-Alcoholic Beverages
|