Financials Qualitech

Equities

QLT

TH1005010000

Construction & Engineering

End-of-day quote Thailand S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
2.74 THB -0.72% Intraday chart for Qualitech -2.84% -4.86%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 394.3 425.8 406.1 406.1 591.4 283.9
Enterprise Value (EV) 1 245.6 302.9 292.1 251.2 570.5 275.9
P/E ratio 39.3 x 8.36 x 12.8 x 61.5 x 33.1 x -2.01 x
Yield 6.25% 8.1% 7.28% 4.85% - -
Capitalization / Revenue 1.08 x 0.89 x 0.96 x 1.04 x 1.3 x 0.66 x
EV / Revenue 0.67 x 0.64 x 0.69 x 0.64 x 1.25 x 0.65 x
EV / EBITDA 8.61 x 3.89 x 4.95 x 7.77 x 12.8 x -2.31 x
EV / FCF 19 x -13.8 x 14.6 x 4.29 x 27.5 x -3.4 x
FCF Yield 5.25% -7.26% 6.84% 23.3% 3.64% -29.4%
Price to Book 0.9 x 0.93 x 0.91 x 0.94 x 1.35 x 0.96 x
Nbr of stocks (in thousands) 98,568 98,568 98,568 98,568 98,568 98,568
Reference price 2 4.000 4.320 4.120 4.120 6.000 2.880
Announcement Date 2/18/19 2/25/20 2/22/21 2/14/22 2/27/23 2/19/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 365.3 476.9 421.5 389.7 455.4 427.6
EBITDA 1 28.51 77.84 58.98 32.33 44.5 -119.2
EBIT 1 1.235 51.48 32.15 7.161 24.21 -142.4
Operating Margin 0.34% 10.79% 7.63% 1.84% 5.32% -33.3%
Earnings before Tax (EBT) 1 13.01 54.54 31.4 6.426 19.37 -143.5
Net income 1 10.03 50.94 31.83 6.606 17.86 -141.3
Net margin 2.75% 10.68% 7.55% 1.7% 3.92% -33.05%
EPS 2 0.1018 0.5168 0.3229 0.0670 0.1812 -1.434
Free Cash Flow 1 12.9 -21.99 19.98 58.51 20.78 -81.18
FCF margin 3.53% -4.61% 4.74% 15.01% 4.56% -18.98%
FCF Conversion (EBITDA) 45.23% - 33.87% 180.97% 46.7% -
FCF Conversion (Net income) 128.56% - 62.76% 885.73% 116.36% -
Dividend per Share 2 0.2500 0.3500 0.3000 0.2000 - -
Announcement Date 2/18/19 2/25/20 2/22/21 2/14/22 2/27/23 2/19/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 149 123 114 155 20.9 8.01
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 12.9 -22 20 58.5 20.8 -81.2
ROE (net income / shareholders' equity) 2.4% 11.4% 6.92% 1.48% 4.09% -38.2%
ROA (Net income/ Total Assets) 0.16% 6.26% 3.79% 0.87% 2.94% -19.4%
Assets 1 6,439 813.5 839 755.4 608.2 727.1
Book Value Per Share 2 4.450 4.630 4.540 4.400 4.440 3.000
Cash Flow per Share 2 0.5200 0.5100 0.3600 0.4100 0.3600 0.3300
Capex 1 14.6 29.6 26.5 7.51 12.8 14.2
Capex / Sales 3.98% 6.21% 6.28% 1.93% 2.81% 3.33%
Announcement Date 2/18/19 2/25/20 2/22/21 2/14/22 2/27/23 2/19/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA