Stock KISS ROJUKISS INTERNATIONAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rojukiss International

Equities

KISS

THA159010000

Other Specialty Retailers

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
6.05 THB 0.00% Intraday chart for Rojukiss International +3.42% +36.26%
Apr. 17 Rojukiss International Public Company Limited Appoints Savin Wongrungrojkit as Chief Financial Officer CI
Feb. 27 Rojukiss International 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 6,300 5,100 2,664 3,630 - -
Enterprise Value (EV) 1 6,300 5,100 2,664 3,078 3,006 2,914
P/E ratio 52.5 x 40.5 x 20.2 x 23.7 x 20.5 x 17.8 x
Yield - - - 2.89% 3.39% 3.8%
Capitalization / Revenue 8.16 x 5.47 x 2.76 x 3.16 x 2.81 x 2.79 x
EV / Revenue 8.16 x 5.47 x 2.76 x 2.68 x 2.32 x 2.24 x
EV / EBITDA 41.2 x 28.1 x 12.9 x 14.2 x 12.3 x 10.5 x
EV / FCF - 60.9 x - 9.59 x 20.7 x 16 x
FCF Yield - 1.64% - 10.4% 4.84% 6.25%
Price to Book - 5.29 x - 3.22 x 3.13 x 2.64 x
Nbr of stocks (in thousands) 600,000 600,000 600,010 600,010 - -
Reference price 2 10.50 8.500 4.440 6.050 6.050 6.050
Announcement Date 2/23/22 2/21/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 965 772.3 932.3 964.8 1,150 1,293 1,303
EBITDA 1 - 152.7 181.3 206.8 217 244.5 278
EBIT 1 - 142.5 167.5 191.8 216 224 251
Operating Margin - 18.45% 17.96% 19.88% 18.78% 17.32% 19.26%
Earnings before Tax (EBT) 1 - - 181.1 193.8 214 220.5 248
Net income 1 - 118.6 123.7 131.4 155 177 203
Net margin - 15.35% 13.27% 13.62% 13.48% 13.69% 15.58%
EPS 2 0.3600 0.2000 0.2100 0.2200 0.2550 0.2950 0.3400
Free Cash Flow 1 - - 83.71 - 321 145.5 182
FCF margin - - 8.98% - 27.91% 11.25% 13.97%
FCF Conversion (EBITDA) - - 46.16% - 147.93% 59.51% 65.47%
FCF Conversion (Net income) - - 67.66% - 207.1% 82.2% 89.66%
Dividend per Share 2 - - - - 0.1750 0.2050 0.2300
Announcement Date 2/25/21 2/23/22 2/21/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

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 - 173.5 169 - 234.9 336.5 207 238.5 239 280.2
EBITDA 1 - 28.51 27.22 - 45.79 77.93 55.92 40.39 43.83 66.66
EBIT 1 - 26 24.36 - 42.11 74.43 52.52 36.88 40.19 62.25
Operating Margin - 14.99% 14.41% - 17.93% 22.12% 25.36% 15.46% 16.82% 22.21%
Earnings before Tax (EBT) 1 - - - - 44.28 75.75 50.42 37.69 41.18 64.53
Net income 1 23.31 19.73 19.6 31.41 33.61 39.09 26.95 27.42 30.21 46.82
Net margin - 11.37% 11.6% - 14.31% 11.62% 13.02% 11.5% 12.64% 16.71%
EPS 2 0.0400 0.0300 0.0300 0.0500 0.0600 0.0700 - 0.0500 0.0500 0.0800
Dividend per Share - - - - - - - - - -
Announcement Date 11/9/21 2/23/22 5/13/22 8/15/22 11/14/22 2/21/23 5/15/23 8/15/23 11/14/23 2/27/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - - - - 552 624 716
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - 83.7 - 321 146 182
ROE (net income / shareholders' equity) - 17.5% 13.1% - 14.6% 15.6% 15.5%
ROA (Net income/ Total Assets) - 12.6% 10.5% - 11% 13% -
Assets 1 - 942.4 1,173 - 1,409 1,362 -
Book Value Per Share 2 - - 1.610 - 1.880 1.940 2.290
Cash Flow per Share - - - - - - -
Capex 1 - 2.66 1.83 - 21 12.5 16
Capex / Sales - 0.34% 0.2% - 1.83% 0.97% 1.23%
Announcement Date 2/25/21 2/23/22 2/21/23 2/27/24 - - -
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 Rojukiss International

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
6.05 THB
Average target price
6.1 THB
Spread / Average Target
+0.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Beauty Supply Shop

1st Jan change Capi.
ROJUKISS INTERNATIONAL Stock Rojukiss International
+36.26% 98.02M
ULTA BEAUTY, INC. Stock Ulta Beauty, Inc.
-17.06% 19.48B
CK HUTCHISON HOLDINGS LIMITED Stock CK Hutchison Holdings Limited
-8.60% 18.71B
BATH & BODY WORKS, INC. Stock Bath & Body Works, Inc.
+6.67% 10.35B
E.L.F. BEAUTY, INC. Stock e.l.f. Beauty, Inc.
+24.45% 9.97B
DOUGLAS AG Stock Douglas AG
0.00% 2.45B
OLIVEDA INTERNATIONAL, INC. Stock Oliveda International, Inc.
+897.50% 2.44B
HONASA CONSUMER LIMITED Stock Honasa Consumer Limited
-2.75% 1.67B
POYA INTERNATIONAL CO., LTD. Stock POYA International Co., Ltd.
-11.87% 1.54B
WALDENCAST PLC Stock Waldencast plc
-52.38% 623M
Beauty Supply Shop
  1. Stock Market
  2. Equities
  3. KISS Stock
  4. Financials Rojukiss International