Stock SWC SHERWOOD CORPORATION (THAILAND)
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sherwood Corporation (Thailand)

Equities

SWC

TH0801A10Z04

Agricultural Chemicals

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.02 THB +2.03% Intraday chart for Sherwood Corporation (Thailand) +1.52% -20.40%
Apr. 26 Sherwood Corporation Public Company Limited Approves Dividend for the Year 2023, Payable on May 24, 2024 CI
Mar. 26 Sherwood Corporation Public Company Limited Appoints Phillip Chayarak as the Independent Director and Audit Committee CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,000 1,086 1,543 2,943 2,924 2,290
Enterprise Value (EV) 1 2,880 1,029 1,478 2,757 2,800 2,151
P/E ratio 16.1 x 8.05 x 32.3 x 26.5 x 215 x 42.1 x
Yield 12.5% 10.6% 7.75% 4.33% 5.81% 0.11%
Capitalization / Revenue 1.84 x 0.65 x 1.19 x 1.61 x 1.72 x 1.34 x
EV / Revenue 1.77 x 0.62 x 1.14 x 1.5 x 1.65 x 1.26 x
EV / EBITDA 11.1 x 4.23 x 10.7 x 11.4 x 32.5 x 15.6 x
EV / FCF 50.4 x 25.8 x 10.8 x 13 x 349 x 15.5 x
FCF Yield 1.98% 3.87% 9.24% 7.72% 0.29% 6.46%
Price to Book 4.74 x 1.57 x 2.37 x 4.24 x 4.22 x 3.59 x
Nbr of stocks (in thousands) 300,000 306,666 318,731 327,044 453,393 453,393
Reference price 2 10.00 3.540 4.840 9.000 6.450 5.050
Announcement Date 2/21/19 2/28/20 2/24/21 2/28/22 2/23/23 2/20/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,627 1,665 1,301 1,832 1,696 1,713
EBITDA 1 258.5 242.9 137.7 241.3 86.29 137.9
EBIT 1 235.5 220 109.1 213.7 56.46 104
Operating Margin 14.48% 13.21% 8.38% 11.66% 3.33% 6.07%
Earnings before Tax (EBT) 1 235.5 216 102.8 212.1 55.02 100
Net income 1 185.7 171.3 67.68 146.2 17.26 55.88
Net margin 11.41% 10.29% 5.2% 7.98% 1.02% 3.26%
EPS 2 0.6200 0.4400 0.1500 0.3400 0.0300 0.1200
Free Cash Flow 1 57.09 39.83 136.6 212.8 8.026 138.9
FCF margin 3.51% 2.39% 10.5% 11.61% 0.47% 8.11%
FCF Conversion (EBITDA) 22.08% 16.4% 99.19% 88.19% 9.3% 100.76%
FCF Conversion (Net income) 30.75% 23.25% 201.86% 145.55% 46.51% 248.61%
Dividend per Share 2 1.250 0.3750 0.3750 0.3900 0.3750 0.005556
Announcement Date 2/21/19 2/28/20 2/24/21 2/28/22 2/23/23 2/20/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 120 57 64.3 187 124 139
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 57.1 39.8 137 213 8.03 139
ROE (net income / shareholders' equity) 25.6% 25.8% 10.3% 22% 3.3% 8.85%
ROA (Net income/ Total Assets) 14.4% 12.3% 5.61% 11.4% 2.83% 5.37%
Assets 1 1,287 1,397 1,207 1,286 609 1,040
Book Value Per Share 2 2.110 2.260 2.040 2.120 1.530 1.410
Cash Flow per Share 2 0.4000 0.7000 0.6900 0.7900 0.6900 0.7200
Capex 1 20.8 29.1 23.6 25.6 37.6 48.1
Capex / Sales 1.28% 1.75% 1.81% 1.4% 2.21% 2.81%
Announcement Date 2/21/19 2/28/20 2/24/21 2/28/22 2/23/23 2/20/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Agricultural Chemicals

1st Jan change Capi.
SHERWOOD CORPORATION (THAILAND) Stock Sherwood Corporation (Thailand)
-20.40% 49.22M
CORTEVA, INC. Stock Corteva, Inc.
+14.61% 38.38B
PHOSAGRO Stock PhosAgro
-.--% 11.15B
FMC CORPORATION Stock FMC Corporation
-7.28% 7.3B
PI INDUSTRIES LIMITED Stock PI Industries Limited
+7.47% 6.87B
ICL GROUP LTD Stock ICL Group Ltd
-3.91% 5.91B
THE FERTILISERS AND CHEMICALS TRAVANCORE LIMITED Stock The Fertilisers and Chemicals Travancore Limited
-10.44% 5.6B
OCI N.V. Stock OCI N.V.
-6.14% 5.54B
YUNNAN YUNTIANHUA CO., LTD. Stock Yunnan Yuntianhua Co., Ltd.
+31.35% 5.19B
UPL LIMITED Stock UPL Limited
-13.45% 4.58B
Other Agricultural Chemicals
  1. Stock Market
  2. Equities
  3. SWC Stock
  4. Financials Sherwood Corporation (Thailand)