SILICON CRAFT TECHNOLOGY |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.84 THB | 0.00% |
|
+1.68% | -31.83% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,540 | 3,200 | 3,408 | 2,323 | - |
| Enterprise Value (EV) 1 | 2,540 | 3,200 | 3,505 | 2,243 | 2,085 |
| P/E ratio | 39.7 x | 23.5 x | 24.5 x | 17.3 x | 15.6 x |
| Yield | - | - | - | 2.27% | 2.48% |
| Capitalization / Revenue | - | 5.32 x | 5.11 x | 3.31 x | 3.09 x |
| EV / Revenue | - | 5.32 x | 5.26 x | 3.2 x | 2.78 x |
| EV / EBITDA | - | 17.1 x | 21 x | 13.4 x | 11.5 x |
| EV / FCF | - | - | -25.2 x | 18.5 x | 25.4 x |
| FCF Yield | - | - | -3.97% | 5.39% | 3.93% |
| Price to Book | - | - | 5.2 x | 3.08 x | 2.66 x |
| Nbr of stocks (in thousands) | 480,000 | 480,000 | 480,000 | 480,000 | - |
| Reference price 2 | 5.292 | 6.667 | 7.100 | 4.840 | 4.840 |
| Announcement Date | 2/24/22 | 2/24/23 | 2/22/24 | - | - |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 601 | 666.4 | 702 | 751 |
| EBITDA 1 | - | 187 | 166.7 | 168 | 182 |
| EBIT 1 | - | - | 137.7 | 140 | 157 |
| Operating Margin | - | - | 20.66% | 19.94% | 20.91% |
| Earnings before Tax (EBT) 1 | - | - | 142.8 | 136 | 154 |
| Net income 1 | 64.04 | 135.1 | 140.4 | 132 | 150 |
| Net margin | - | 22.47% | 21.06% | 18.8% | 19.97% |
| EPS 2 | 0.1333 | 0.2833 | 0.2900 | 0.2800 | 0.3100 |
| Free Cash Flow 1 | - | - | -139.1 | 121 | 82 |
| FCF margin | - | - | -20.88% | 17.24% | 10.92% |
| FCF Conversion (EBITDA) | - | - | - | 72.02% | 45.05% |
| FCF Conversion (Net income) | - | - | - | 91.67% | 54.67% |
| Dividend per Share 2 | - | - | - | 0.1100 | 0.1200 |
| Announcement Date | 2/24/22 | 2/24/23 | 2/22/24 | - | - |
1THB in Million2THB
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|---|
| Net sales 1 | 146.7 | 164.5 | 217.4 | - | 135.8 |
| EBITDA 1 | 52.63 | 35.28 | 63.25 | - | 29.42 |
| EBIT 1 | 45.62 | 26.5 | 58.54 | - | 23.04 |
| Operating Margin | 31.1% | 16.11% | 26.92% | - | 16.97% |
| Earnings before Tax (EBT) 1 | 18.88 | 50.1 | 61.65 | - | 25.08 |
| Net income 1 | 16.52 | 54.46 | 59.5 | 36.87 | 24.54 |
| Net margin | 11.26% | 33.11% | 27.36% | - | 18.08% |
| EPS 2 | 0.0333 | 0.1167 | 0.1500 | 0.0800 | 0.0500 |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/10/22 | 2/24/23 | 5/12/23 | 8/11/23 | 11/10/23 |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 97.3 | - | - |
| Net Cash position 1 | - | - | - | 80 | 238 |
| Leverage (Debt/EBITDA) | - | - | 0.584 x | - | - |
| Free Cash Flow 1 | - | - | -139 | 121 | 82 |
| ROE (net income / shareholders' equity) | - | 29.7% | 24% | 18.8% | 18.4% |
| ROA (Net income/ Total Assets) | - | 23.8% | - | - | - |
| Assets 1 | - | 568.1 | - | - | - |
| Book Value Per Share 2 | - | - | 1.360 | 1.570 | 1.820 |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | 65.9 | - | - | - |
| Capex / Sales | - | 10.96% | - | - | - |
| Announcement Date | 2/24/22 | 2/24/23 | 2/22/24 | - | - |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
4.84
THB
Average target price
5.5
THB
Spread / Average Target
+13.64%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -31.83% | 62.73M | |
| +77.16% | 2,159B | |
| +20.41% | 623B | |
| +31.87% | 622B | |
| +6.78% | 254B | |
| +14.54% | 185B | |
| +4.12% | 162B | |
| -36.56% | 136B | |
| +34.57% | 127B | |
| +35.67% | 105B |
- Stock Market
- Equities
- SICT Stock
- Financials Silicon Craft Technology
