Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Thailand
  4. Stock Exchange of Thailand
  5. Home Product Center Public Company Limited
  6. Financials
    HMPRO   TH0661010007

HOME PRODUCT CENTER PUBLIC COMPANY LIMITED

(HMPRO)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 199 898210 419180 171184 117--
Entreprise Value (EV)1 210 923220 947190 268194 811193 515194 619
P/E ratio 35,3x34,0x35,1x33,8x28,9x25,4x
Yield 2,30%2,38%2,19%2,31%2,69%3,05%
Capitalization / Revenue 3,25x3,34x3,09x2,97x2,79x2,61x
EV / Revenue 3,43x3,50x3,26x3,15x2,93x2,76x
EV / EBITDA 20,3x20,2x19,4x19,3x17,1x15,9x
Price to Book 10,0x9,95x8,35x8,08x7,50x6,97x
Nbr of stocks (in thousands) 13 151 19813 151 19813 151 19813 151 198--
Reference price (THB) 15,216,013,714,014,014,0
Announcement Date 02/27/201902/26/202002/24/2021---
1 THB in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 61 58163 04658 34761 93266 08170 435
EBITDA1 10 38710 9519 81410 07211 30612 272
Operating profit (EBIT)1 7 3228 0096 6327 0908 3199 330
Operating Margin 11,9%12,7%11,4%11,4%12,6%13,2%
Pre-Tax Profit (EBT)1 6 9227 6046 1906 6147 8828 975
Net income1 5 6136 1775 1555 3876 3837 311
Net margin 9,11%9,80%8,83%8,70%9,66%10,4%
EPS2 0,430,470,390,410,480,55
Dividend per Share2 0,350,380,300,320,380,43
Announcement Date 02/27/201902/26/202002/24/2021---
1 THB in Million
2 THB
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q2 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3
Net sales1 13 82415 06414 91315 05216 15413 170
EBITDA1 2 0752 5882 6702 5982 6401 999
Operating profit (EBIT)1 1 2721 8121 8811 7971 8431 189
Operating Margin 9,20%12,0%12,6%11,9%11,4%9,03%
Pre-Tax Profit (EBT)1 1 1461 7021 7901 6941 7431 082
Net income1 9431 4011 5451 3621 433870
Net margin 6,82%9,30%10,4%9,05%8,87%6,61%
EPS2 0,070,110,120,100,110,07
Dividend per Share ------
Announcement Date 07/29/202010/27/202002/24/202104/27/202107/26/202110/25/2021
1 THB in Million
2 THB
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 11 02410 52810 09710 6949 39910 503
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,06x0,96x1,03x1,06x0,83x0,86x
Free Cash Flow1 6 4765 7056 3196 5976 0397 407
ROE (Net Profit / Equities) 29,1%30,1%24,1%24,2%26,8%28,4%
Shareholders' equity1 19 27420 52621 35222 27223 82425 774
ROA (Net Profit / Asset) 10,6%11,6%9,53%9,76%11,5%12,9%
Assets1 52 88053 43054 07055 21155 61856 636
Book Value Per Share2 1,511,611,641,731,872,01
Cash Flow per Share2 0,660,640,640,700,780,92
Capex1 2 2492 6712 0443 4113 9543 970
Capex / Sales 3,65%4,24%3,50%5,51%5,98%5,64%
Announcement Date 02/27/201902/26/202002/24/2021---
1 THB in Million
2 THB
Key data
Capitalization (THB) 184 116 772 350
Capitalization (USD) 5 431 974 402
Net sales (THB) 58 346 769 420
Net sales (USD) 1 725 955 786
Free-Float 37,3%
Free-Float capitalization (THB) 68 605 811 050
Free-Float capitalization (USD) 2 024 068 773
Avg. Exchange 20 sessions (THB) 453 919 858
Avg. Exchange 20 sessions (USD) 13 427 403
Average Daily Capital Traded 0,25%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA