Stock SAMCO SAMMAKORN
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sammakorn

Equities

SAMCO

TH0349010Z01

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
1.08 THB -0.92% Intraday chart for Sammakorn -3.57% -7.69%
May. 07 Sammakorn Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 23 Sammakorn Public Company Limited Approves Annual Dividend Payment for the Year 2023, Payable on May 21, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,078 1,097 776.6 1,213 911.4 750.9
Enterprise Value (EV) 1 2,783 2,427 2,384 2,751 2,471 2,970
P/E ratio 13.2 x 13.9 x 19.1 x 28.8 x 8.09 x 21.6 x
Yield 4.17% 5.26% 2.48% 2.12% 7.04% 2.56%
Capitalization / Revenue 0.77 x 0.53 x 0.47 x 0.84 x 0.38 x 0.37 x
EV / Revenue 2 x 1.17 x 1.43 x 1.91 x 1.03 x 1.48 x
EV / EBITDA 12.7 x 11.5 x 17.2 x 23.3 x 11.4 x 19.2 x
EV / FCF -52 x 4.54 x 4.45 x 7.68 x -2.86 x -1.56 x
FCF Yield -1.92% 22% 22.5% 13% -34.9% -64.2%
Price to Book 0.46 x 0.46 x 0.33 x 0.51 x 0.37 x 0.31 x
Nbr of stocks (in thousands) 641,800 641,800 641,800 641,800 641,800 641,800
Reference price 2 1.680 1.710 1.210 1.890 1.420 1.170
Announcement Date 2/12/19 2/14/20 2/19/21 2/18/22 2/21/23 2/20/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,394 2,079 1,669 1,442 2,404 2,003
EBITDA 1 219.4 211.1 138.6 117.9 216 154.8
EBIT 1 169.9 161.8 101.5 80.88 177.9 114.2
Operating Margin 12.18% 7.78% 6.08% 5.61% 7.4% 5.7%
Earnings before Tax (EBT) 1 104.6 244 49.6 51.01 143.2 77.92
Net income 1 81.98 78.79 40.55 42.15 112.6 34.7
Net margin 5.88% 3.79% 2.43% 2.92% 4.68% 1.73%
EPS 2 0.1277 0.1228 0.0632 0.0657 0.1754 0.0541
Free Cash Flow 1 -53.52 535 535.9 358.1 -863.3 -1,906
FCF margin -3.84% 25.74% 32.12% 24.84% -35.91% -95.18%
FCF Conversion (EBITDA) - 253.44% 386.76% 303.69% - -
FCF Conversion (Net income) - 679.01% 1,321.4% 849.62% - -
Dividend per Share 2 0.0700 0.0900 0.0300 0.0400 0.1000 0.0300
Announcement Date 2/12/19 2/14/20 2/19/21 2/18/22 2/21/23 2/20/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,705 1,329 1,607 1,538 1,560 2,219
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.768 x 6.298 x 11.6 x 13.05 x 7.222 x 14.33 x
Free Cash Flow 1 -53.5 535 536 358 -863 -1,906
ROE (net income / shareholders' equity) 3.44% 7.74% 1.55% 1.41% 4.34% 2.23%
ROA (Net income/ Total Assets) 2.55% 2.01% 1.16% 0.9% 1.94% 1.18%
Assets 1 3,221 3,929 3,511 4,660 5,814 2,943
Book Value Per Share 2 3.680 3.730 3.650 3.710 3.840 3.770
Cash Flow per Share 2 0.0600 0.1300 0.1400 0.1000 0.1500 0.1000
Capex 1 7.38 5.91 8.2 43.6 23.4 15.5
Capex / Sales 0.53% 0.28% 0.49% 3.02% 0.97% 0.77%
Announcement Date 2/12/19 2/14/20 2/19/21 2/18/22 2/21/23 2/20/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
SAMMAKORN Stock Sammakorn
-7.69% 18.91M
VONOVIA SE Stock Vonovia SE
-2.42% 24.63B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-14.05% 13.74B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+12.29% 11.3B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.65% 7.67B
VINHOMES Stock Vinhomes
-7.87% 6.8B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+0.63% 6.42B
VINGROUP Stock Vingroup
+0.78% 6.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.11% 3.73B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+40.72% 3.52B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. SAMCO Stock
  4. Financials Sammakorn