End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
1.71
THB
|
+1.18%
|
|
+2.40%
|
-3.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,416
|
12,039
|
18,306
|
26,265
|
29,181
|
29,434
|
-
|
-
|
Enterprise Value (EV)
1 |
75,554
|
68,986
|
80,830
|
26,265
|
29,181
|
107,126
|
111,526
|
29,434
|
P/E ratio
|
6.41
x
|
7.36
x
|
11
x
|
6.67
x
|
5.12
x
|
5.81
x
|
5.86
x
|
5.58
x
|
Yield
|
7.34%
|
4.94%
|
4.88%
|
-
|
-
|
9.92%
|
9.47%
|
9.9%
|
Capitalization / Revenue
|
0.61
x
|
0.36
x
|
0.64
x
|
0.78
x
|
0.79
x
|
0.76
x
|
0.77
x
|
0.74
x
|
EV / Revenue
|
2.99
x
|
2.04
x
|
2.82
x
|
0.78
x
|
0.79
x
|
2.77
x
|
2.93
x
|
0.74
x
|
EV / EBITDA
|
38.9
x
|
28.4
x
|
23.2
x
|
5.46
x
|
4.86
x
|
18
x
|
17.9
x
|
4.52
x
|
EV / FCF
|
-9.18
x
|
45.8
x
|
-26.6
x
|
-
|
-
|
10
x
|
35.7
x
|
8.09
x
|
FCF Yield
|
-10.9%
|
2.18%
|
-3.76%
|
-
|
-
|
9.97%
|
2.8%
|
12.4%
|
Price to Book
|
0.5
x
|
0.32
x
|
0.47
x
|
-
|
-
|
0.58
x
|
0.56
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
14,142,734
|
14,862,734
|
14,883,054
|
14,923,126
|
16,486,281
|
17,212,621
|
-
|
-
|
Reference price
2 |
1.090
|
0.8100
|
1.230
|
1.760
|
1.770
|
1.710
|
1.710
|
1.710
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,241
|
33,833
|
28,642
|
33,712
|
36,965
|
38,721
|
38,051
|
39,598
|
EBITDA
1 |
1,941
|
2,432
|
3,477
|
4,807
|
6,003
|
5,966
|
6,246
|
6,506
|
EBIT
1 |
1,512
|
1,605
|
2,660
|
3,957
|
5,098
|
5,208
|
5,471
|
5,626
|
Operating Margin
|
5.99%
|
4.74%
|
9.29%
|
11.74%
|
13.79%
|
13.45%
|
14.38%
|
14.21%
|
Earnings before Tax (EBT)
1 |
2,897
|
2,218
|
2,675
|
5,193
|
7,366
|
5,928
|
5,944
|
6,299
|
Net income
1 |
2,392
|
1,673
|
2,017
|
4,280
|
6,060
|
4,894
|
4,896
|
5,015
|
Net margin
|
9.48%
|
4.95%
|
7.04%
|
12.7%
|
16.39%
|
12.64%
|
12.87%
|
12.66%
|
EPS
2 |
0.1700
|
0.1100
|
0.1120
|
0.2640
|
0.3460
|
0.2943
|
0.2917
|
0.3067
|
Free Cash Flow
1 |
-8,230
|
1,507
|
-3,040
|
-
|
-
|
10,685
|
3,127
|
3,636
|
FCF margin
|
-32.61%
|
4.45%
|
-10.61%
|
-
|
-
|
27.6%
|
8.22%
|
9.18%
|
FCF Conversion (EBITDA)
|
-
|
61.95%
|
-
|
-
|
-
|
179.1%
|
50.06%
|
55.89%
|
FCF Conversion (Net income)
|
-
|
90.04%
|
-
|
-
|
-
|
218.34%
|
63.88%
|
72.51%
|
Dividend per Share
2 |
0.0800
|
0.0400
|
0.0600
|
-
|
-
|
0.1696
|
0.1620
|
0.1692
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
17,390
|
14,539
|
-
|
7,087
|
5,057
|
7,269
|
8,669
|
12,835
|
7,648
|
9,185
|
16,832
|
9,332
|
10,801
|
9,927
|
-
|
EBITDA
|
615.8
|
2,042
|
-
|
335.5
|
868.3
|
-
|
1,501
|
1,783
|
1,322
|
1,395
|
2,718
|
1,765
|
-
|
-
|
-
|
EBIT
1 |
212.8
|
1,628
|
-
|
131.5
|
654.8
|
772
|
1,288
|
1,575
|
1,088
|
1,158
|
2,247
|
1,542
|
1,309
|
1,409
|
-
|
Operating Margin
|
1.22%
|
11.2%
|
-
|
1.86%
|
12.95%
|
10.62%
|
14.86%
|
12.27%
|
14.23%
|
12.61%
|
13.35%
|
16.53%
|
12.12%
|
14.19%
|
-
|
Earnings before Tax (EBT)
|
538.6
|
1,425
|
-
|
375.2
|
403.4
|
1,154
|
1,582
|
2,054
|
1,947
|
-
|
-
|
1,881
|
1,562
|
-
|
-
|
Net income
1 |
320.1
|
1,046
|
628.4
|
343
|
302.6
|
917.6
|
1,268
|
1,791
|
1,536
|
1,621
|
3,203
|
1,557
|
1,300
|
1,226
|
1,306
|
Net margin
|
1.84%
|
7.19%
|
-
|
4.84%
|
5.98%
|
12.62%
|
14.63%
|
13.96%
|
20.09%
|
17.65%
|
19.03%
|
16.69%
|
12.04%
|
12.35%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0920
|
0.0930
|
-
|
0.0870
|
0.0740
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/17/20
|
8/16/21
|
11/15/21
|
3/1/22
|
5/17/22
|
8/15/22
|
11/14/22
|
2/28/23
|
5/15/23
|
8/11/23
|
8/11/23
|
11/13/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
60,139
|
56,947
|
62,524
|
-
|
-
|
77,692
|
82,093
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
30.98
x
|
23.42
x
|
17.98
x
|
-
|
-
|
13.02
x
|
13.14
x
|
-
|
Free Cash Flow
1 |
-8,230
|
1,507
|
-3,040
|
-
|
-
|
10,685
|
3,127
|
3,636
|
ROE (net income / shareholders' equity)
|
7.74%
|
4.9%
|
5.27%
|
-
|
-
|
10.5%
|
9.99%
|
9.77%
|
ROA (Net income/ Total Assets)
|
2.35%
|
1.51%
|
1.76%
|
-
|
-
|
3.45%
|
3.35%
|
3.5%
|
Assets
1 |
101,845
|
110,484
|
114,631
|
-
|
-
|
141,687
|
145,965
|
143,422
|
Book Value Per Share
2 |
2.190
|
2.510
|
2.640
|
-
|
-
|
2.960
|
3.070
|
3.080
|
Cash Flow per Share
2 |
1.150
|
1.780
|
1.450
|
-
|
-
|
0.3200
|
0.3200
|
0.3200
|
Capex
1 |
943
|
1,324
|
666
|
-
|
-
|
1,372
|
1,035
|
1,545
|
Capex / Sales
|
3.74%
|
3.91%
|
2.33%
|
-
|
-
|
3.54%
|
2.72%
|
3.9%
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
1.71
THB Average target price
2.081
THB Spread / Average Target +21.72% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.39% | 795M | | -9.36% | 22.5B | | +9.02% | 10.79B | | -34.32% | 10.32B | | -28.99% | 7.2B | | -5.56% | 7.01B | | -0.34% | 6.53B | | -3.03% | 6.09B | | +12.96% | 3.57B | | -5.92% | 3.54B |
Residential Real Estate Development
|