Financials Siam Technic Concrete

Equities

STECH

THA396010003

Construction Materials

End-of-day quote Thailand S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1.35 THB 0.00% Intraday chart for Siam Technic Concrete +1.50% -12.34%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 1,856 1,479 1,116
Enterprise Value (EV) 1 2,280 2,159 2,188
P/E ratio 16.6 x 14.7 x 8.77 x
Yield 1.95% 1.27% -
Capitalization / Revenue 1.21 x 0.7 x 0.56 x
EV / Revenue 1.49 x 1.02 x 1.09 x
EV / EBITDA 10.3 x 8.82 x 7.47 x
EV / FCF -24.4 x -11 x -4.97 x
FCF Yield -4.09% -9.13% -20.1%
Price to Book 1.54 x 1.16 x 0.8 x
Nbr of stocks (in thousands) 725,000 725,000 725,000
Reference price 2 2.560 2.040 1.540
Announcement Date 2/24/22 2/28/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,803 1,711 1,547 1,534 2,125 2,001
EBITDA 1 262.1 275 278.9 220.5 244.9 292.9
EBIT 1 144.8 151.3 191 128 142.8 185.5
Operating Margin 8.03% 8.85% 12.34% 8.34% 6.72% 9.27%
Earnings before Tax (EBT) 1 105.8 115.8 167.6 113.3 123.6 157.3
Net income 1 85.74 93.23 140.6 94.57 100.6 127.4
Net margin 4.76% 5.45% 9.09% 6.16% 4.73% 6.37%
EPS 2 0.1644 0.1788 0.2696 0.1541 0.1387 0.1757
Free Cash Flow 1 170.2 181.9 22.23 -93.35 -197.1 -440.4
FCF margin 9.44% 10.63% 1.44% -6.09% -9.28% -22.01%
FCF Conversion (EBITDA) 64.95% 66.14% 7.97% - - -
FCF Conversion (Net income) 198.54% 195.09% 15.81% - - -
Dividend per Share - 0.1600 0.3800 0.0500 0.0260 -
Announcement Date 8/13/19 7/22/21 7/22/21 2/24/22 2/28/23 2/27/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 732 699 655 424 680 1,071
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.791 x 2.541 x 2.349 x 1.922 x 2.777 x 3.657 x
Free Cash Flow 1 170 182 22.2 -93.4 -197 -440
ROE (net income / shareholders' equity) 13.3% 15.4% 20.5% 9.62% 8.14% 9.59%
ROA (Net income/ Total Assets) 5.01% 5.39% 6.79% 3.91% 3.66% 4.14%
Assets 1 1,712 1,731 2,070 2,421 2,745 3,080
Book Value Per Share 2 1.150 1.170 1.460 1.660 1.750 1.920
Cash Flow per Share 2 0.0800 0.0200 0.0500 0.2400 0.1900 0.0700
Capex 1 162 164 272 177 291 571
Capex / Sales 8.99% 9.56% 17.56% 11.52% 13.72% 28.53%
Announcement Date 8/13/19 7/22/21 7/22/21 2/24/22 2/28/23 2/27/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. STECH Stock
  4. Financials Siam Technic Concrete