Stock SCN SCAN INTER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Scan Inter

Equities

SCN

TH6285010000

Natural Gas Utilities

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.96 THB -2.04% Intraday chart for Scan Inter +5.49% -43.53%
Mar. 04 Scan Inter Public Company Limited Announces Termination to Terminate the Purchase and Maintenance Contract of 489 Ngv Buses with the Bangkok Mass Transit Authority CI
Feb. 20 Scan Inter Public Company Limited Proposes Dividend for the Year 2023, Payable on 23 May 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,016 2,592 2,052 2,496 2,544 2,040
Enterprise Value (EV) 1 7,816 4,298 4,612 5,068 4,761 4,584
P/E ratio 28 x 13.2 x 47.3 x 36.6 x 7.42 x 12.2 x
Yield 2.39% 4.63% 2.49% 2.64% 2.59% 0.73%
Capitalization / Revenue 1.61 x 0.87 x 1.37 x 1.48 x 1.82 x 1.09 x
EV / Revenue 2.5 x 1.45 x 3.08 x 3.01 x 3.4 x 2.44 x
EV / EBITDA 17.2 x 11.8 x 25.5 x 19.6 x 26.3 x 16.9 x
EV / FCF -10.7 x 4.34 x -98.6 x -11.5 x 20.9 x -188 x
FCF Yield -9.39% 23% -1.01% -8.71% 4.79% -0.53%
Price to Book 1.92 x 0.96 x 0.79 x 0.93 x 0.85 x 0.66 x
Nbr of stocks (in thousands) 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000
Reference price 2 4.180 2.160 1.710 2.080 2.120 1.700
Announcement Date 2/20/19 2/17/20 2/25/21 2/25/22 2/24/23 2/20/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,121 2,972 1,496 1,686 1,400 1,878
EBITDA 1 454.3 364.2 181.1 259.2 181.3 272
EBIT 1 240.2 158.4 49.51 108.1 66.84 168
Operating Margin 7.7% 5.33% 3.31% 6.41% 4.77% 8.94%
Earnings before Tax (EBT) 1 205.4 230.5 53.54 63.81 362.1 164.3
Net income 1 179.2 195.9 43.37 68.23 342.7 167.8
Net margin 5.74% 6.59% 2.9% 4.05% 24.48% 8.94%
EPS 2 0.1493 0.1633 0.0361 0.0569 0.2856 0.1398
Free Cash Flow 1 -733.5 990.6 -46.8 -441.4 228 -24.34
FCF margin -23.5% 33.33% -3.13% -26.18% 16.29% -1.3%
FCF Conversion (EBITDA) - 271.95% - - 125.75% -
FCF Conversion (Net income) - 505.65% - - 66.53% -
Dividend per Share 2 0.1000 0.1000 0.0425 0.0550 0.0550 0.0124
Announcement Date 2/20/19 2/17/20 2/25/21 2/25/22 2/24/23 2/20/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,800 1,706 2,560 2,572 2,217 2,544
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.163 x 4.684 x 14.14 x 9.922 x 12.23 x 9.353 x
Free Cash Flow 1 -734 991 -46.8 -441 228 -24.3
ROE (net income / shareholders' equity) 6.92% 7.38% 1.64% 2.62% 12% 5.71%
ROA (Net income/ Total Assets) 2.74% 1.8% 0.59% 1.21% 0.74% 1.79%
Assets 1 6,531 10,874 7,313 5,624 46,110 9,398
Book Value Per Share 2 2.180 2.240 2.150 2.240 2.510 2.580
Cash Flow per Share 2 0.0400 0.1800 0.0700 0.0900 0.0300 0.0400
Capex 1 553 63.7 9.76 455 24.7 9.58
Capex / Sales 17.71% 2.14% 0.65% 26.99% 1.77% 0.51%
Announcement Date 2/20/19 2/17/20 2/25/21 2/25/22 2/24/23 2/20/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Natural Gas Distribution

1st Jan change Capi.
SCAN INTER Stock Scan Inter
-43.53% 31.46M
THE HONG KONG AND CHINA GAS CO LTD Stock The Hong Kong and China Gas Co Ltd
0.00% 14.25B
ENN ENERGY HOLDINGS LIMITED Stock ENN Energy Holdings Limited
+16.26% 9.6B
KUNLUN ENERGY COMPANY LIMITED Stock Kunlun Energy Company Limited
+7.95% 8.41B
ENN NATURAL GAS CO.,LTD. Stock ENN Natural Gas Co.,Ltd.
+5.35% 7.53B
CHINA RESOURCES GAS GROUP LIMITED Stock China Resources Gas Group Limited
-3.52% 7.3B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P. Stock Grupo Energía Bogotá S.A. E.S.P.
+28.95% 5.72B
NEW FORTRESS ENERGY INC. Stock New Fortress Energy Inc.
-28.15% 5.56B
SOUTHWEST GAS HOLDINGS, INC. Stock Southwest Gas Holdings, Inc.
+18.39% 5.37B
UGI CORPORATION Stock UGI Corporation
+3.17% 5.32B
Natural Gas Distribution
  1. Stock Market
  2. Equities
  3. SCN Stock
  4. Financials Scan Inter