Stock BEYOND PADAENG INDUSTRY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Padaeng Industry

Equities

BEYOND

TH0088010002

Hotels, Motels & Cruise Lines

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
9.65 THB -1.03% Intraday chart for Padaeng Industry -0.52% -18.22%
Mar. 18 Bound and Beyond Public Company Limited Announces Resignation of Chokchai Aksaranan as Independent Director and Chairman of the Risk Management Committee CI
Feb. 29 Bound and Beyond Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 3,149 3,553 3,423 2,785 - -
Enterprise Value (EV) 1 3,149 3,553 3,423 2,785 2,785 2,785
P/E ratio 3.11 x -10.4 x 22.1 x 22.3 x 12.5 x 10.4 x
Yield - - - 2.29% 4.06% 4.79%
Capitalization / Revenue - - 1.03 x 0.82 x 0.76 x 0.73 x
EV / Revenue - - 1.03 x 0.82 x 0.76 x 0.73 x
EV / EBITDA - - 3.88 x 3.31 x 2.95 x 2.83 x
EV / FCF - - - 3.92 x 3.62 x 3.82 x
FCF Yield - - - 25.5% 27.6% 26.2%
Price to Book - - - 0.45 x 0.44 x 0.43 x
Nbr of stocks (in thousands) 288,869 288,869 290,069 290,069 - -
Reference price 2 10.90 12.30 11.80 9.600 9.600 9.600
Announcement Date 2/24/22 2/23/23 2/29/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - - 3,315 3,395 3,642 3,836
EBITDA 1 - - 883.3 842 943 984
EBIT 1 - - 577.3 533 634 670
Operating Margin - - 17.41% 15.7% 17.41% 17.47%
Earnings before Tax (EBT) 1 - - 159.1 167 299 358
Net income 1 877.7 -341.9 158.2 134 239 286
Net margin - - 4.77% 3.95% 6.56% 7.46%
EPS 2 3.510 -1.180 0.5343 0.4300 0.7700 0.9200
Free Cash Flow 1 - - - 710.6 768.5 729.9
FCF margin - - - 20.93% 21.1% 19.03%
FCF Conversion (EBITDA) - - - 84.4% 81.5% 74.18%
FCF Conversion (Net income) - - - 530.33% 321.55% 255.22%
Dividend per Share 2 - - - 0.2200 0.3900 0.4600
Announcement Date 2/24/22 2/23/23 2/29/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 815.3 613.9 673.2 886
EBITDA 1 198.1 - 101.8 194.8
EBIT 1 122.1 -22.63 25.11 117.8
Operating Margin 14.98% -3.69% 3.73% 13.3%
Earnings before Tax (EBT) 1 23.03 - -66.24 12.57
Net income 1 17.03 204.9 -61.14 -2.651
Net margin 2.09% 33.38% -9.08% -0.3%
EPS 2 0.0575 - -0.2113 -0.009400
Dividend per Share - - - -
Announcement Date 5/15/23 8/8/23 11/7/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - - 711 769 730
ROE (net income / shareholders' equity) - - - 2.1% 3.6% 4.2%
ROA (Net income/ Total Assets) - - - 3.3% 3.9% 4.2%
Assets 1 - - - 4,061 6,128 6,810
Book Value Per Share 2 - - - 21.40 22.00 22.50
Cash Flow per Share 2 - - - 1.430 1.770 1.940
Capex 1 - - - 154 162 230
Capex / Sales - - - 4.54% 4.45% 6%
Announcement Date 2/24/22 2/23/23 2/29/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Padaeng Industry

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
9.6 THB
Average target price
22 THB
Spread / Average Target
+129.17%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Hotels, Motels & Cruise Lines

1st Jan change Capi.
PADAENG INDUSTRY Stock Padaeng Industry
-18.22% 75.5M
MARRIOTT INTERNATIONAL, INC. Stock Marriott International, Inc.
+4.46% 67.41B
HILTON WORLDWIDE HOLDINGS INC. Stock Hilton Worldwide Holdings Inc.
+8.48% 49.44B
INTERCONTINENTAL HOTELS GROUP PLC Stock Intercontinental Hotels Group PLC
+11.26% 15.96B
HYATT HOTELS CORPORATION Stock Hyatt Hotels Corporation
+16.31% 15.07B
ACCOR Stock Accor
+18.03% 10.92B
THE INDIAN HOTELS COMPANY LIMITED Stock The Indian Hotels Company Limited
+31.44% 9.84B
MINOR INTERNATIONAL Stock Minor International
+11.86% 5.05B
HILTON GRAND VACATIONS INC. Stock Hilton Grand Vacations Inc.
+7.32% 4.37B
ASSET WORLD CORP Stock Asset World Corp
+23.60% 3.8B
Other Hotels, Motels & Cruise Lines
  1. Stock Market
  2. Equities
  3. BEYOND Stock
  4. Financials Padaeng Industry