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

Financials SISB

Equities

SISB

TH8859010002

School, College & University

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
38.75 THB -1.90% Intraday chart for SISB 0.00% +9.15%
Apr. 11 SISB Public Company Limited Approves Dividend for the Year Ended December 31, 2023 CI
Feb. 23 SISB Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,024 8,366 8,836 18,048 33,370 36,425 - -
Enterprise Value (EV) 1 9,024 8,292 8,149 17,350 33,370 34,632 33,871 36,425
P/E ratio 41.7 x 52.4 x 42.7 x 49.2 x 50.7 x 39.8 x 32.1 x 25.7 x
Yield 1.04% 0.85% 1.06% 0.52% - 1.03% 1.35% 1.75%
Capitalization / Revenue 7.99 x 7.98 x 8.38 x 13.5 x 17.7 x 15 x 12.8 x 11.1 x
EV / Revenue 7.99 x 7.91 x 7.72 x 12.9 x 17.7 x 14.2 x 11.9 x 11.1 x
EV / EBITDA 25.9 x 23.8 x 21.1 x 31.2 x 39.6 x 31.1 x 24.9 x 22.6 x
EV / FCF - 139 x -39.1 x 101 x - 35.7 x 39.3 x 29.3 x
FCF Yield - 0.72% -2.56% 0.99% - 2.8% 2.54% 3.41%
Price to Book - 4.46 x 4.43 x 7.88 x - 10.8 x 9.13 x 7.84 x
Nbr of stocks (in thousands) 940,000 940,000 940,000 940,000 940,000 940,000 - -
Reference price 2 9.600 8.900 9.400 19.20 35.50 38.75 38.75 38.75
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/23/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,129 1,048 1,055 1,340 1,889 2,431 2,850 3,290
EBITDA 1 349 349 386.1 556.1 841.9 1,113 1,358 1,612
EBIT 1 222.6 171.6 213.4 395.5 651.2 907.7 1,132 1,378
Operating Margin 19.72% 16.37% 20.23% 29.51% 34.47% 37.33% 39.73% 41.87%
Earnings before Tax (EBT) 1 - 159.3 208.9 370.2 654.6 905 1,132 1,392
Net income 1 220.9 159.9 208.8 369.3 653.5 909 1,135 1,400
Net margin 19.56% 15.26% 19.79% 27.56% 34.59% 37.39% 39.83% 42.54%
EPS 2 0.2300 0.1700 0.2200 0.3900 0.7000 0.9733 1.207 1.505
Free Cash Flow 1 - 59.6 -208.7 171.3 - 970.6 861.6 1,242
FCF margin - 5.69% -19.78% 12.79% - 39.92% 30.23% 37.76%
FCF Conversion (EBITDA) - 17.08% - 30.81% - 87.21% 63.46% 77.09%
FCF Conversion (Net income) - 37.27% - 46.4% - 106.78% 75.89% 88.77%
Dividend per Share 2 0.1000 0.0760 0.1000 0.1000 - 0.4000 0.5233 0.6800
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/23/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4
Net sales 1 257.8 238.2 288.3 307.3 347.9 396.5 435.5 - - 492.6 562.6
EBITDA 91.06 70.74 107.2 124.4 145.6 214.5 - - - 183.7 -
EBIT 1 52.58 22.86 69.46 84.72 103.8 173.1 - 148.9 299 127.7 206.8
Operating Margin 20.4% 9.59% 24.09% 27.57% 29.83% 43.64% - - - 25.93% 36.75%
Earnings before Tax (EBT) 1 46.18 26.61 63.24 78.34 99.9 128.7 159.2 155.7 314.9 128.6 211.1
Net income 1 46.1 26.59 63.2 78.3 99.44 128.3 159 155.4 314.5 128.5 210.5
Net margin 17.88% 11.16% 21.92% 25.48% 28.58% 32.37% 36.52% - - 26.09% 37.42%
EPS 2 0.0500 0.0300 0.0700 0.0830 0.1100 - 0.1700 0.1700 0.3400 0.1400 0.2300
Dividend per Share - - - - - - - - - - -
Announcement Date 11/15/21 2/24/22 5/12/22 8/15/22 11/14/22 2/23/23 5/15/23 8/15/23 8/15/23 11/13/23 2/23/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 73.6 687 698 - 1,793 2,554 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 59.6 -209 171 - 971 862 1,242
ROE (net income / shareholders' equity) 12.9% 8.65% 10.7% 17.2% - 29.6% 30.9% 32.9%
ROA (Net income/ Total Assets) 8.62% 5.45% 6.42% 10.2% - 18.5% 19.8% 21.2%
Assets 1 2,563 2,933 3,250 3,624 - 4,927 5,749 6,617
Book Value Per Share 2 - 2.000 2.120 2.440 - 3.590 4.240 4.940
Cash Flow per Share 2 0.3900 0.3700 0.4500 0.7400 - 1.260 1.460 1.800
Capex 1 166 288 571 529 - 309 532 302
Capex / Sales 14.73% 27.48% 54.15% 39.48% - 12.7% 18.65% 9.16%
Announcement Date 2/25/20 2/25/21 2/24/22 2/23/23 2/23/24 - - -
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

Ratings for SISB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
38.75 THB
Average target price
46.67 THB
Spread / Average Target
+20.43%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector School, College & University (NEC)

1st Jan change Capi.
SISB Stock SISB
+9.15% 984M
GRAHAM HOLDINGS COMPANY Stock Graham Holdings Company
+2.67% 3.19B
YDUQS PARTICIPAÇÕES S.A. Stock Yduqs Participações S.A.
-31.53% 875M
COGNA EDUCAÇÃO S.A. Stock Cogna Educação S.A.
-35.82% 824M
EDVANTAGE GROUP HOLDINGS LIMITED Stock Edvantage Group Holdings Limited
-1.98% 365M
CRUZEIRO DO SUL EDUCACIONAL S.A. Stock Cruzeiro do Sul Educacional S.A.
-20.57% 300M
COLEGIOS PERUANOS S.A. Stock Colegios Peruanos S.A.
0.00% 219M
CHINA MAPLE LEAF EDUCATIONAL SYSTEMS LIMITED Stock China Maple Leaf Educational Systems Limited
+34.55% 142M
MINSHENG EDUCATION GROUP COMPANY LIMITED Stock Minsheng Education Group Company Limited
+4.51% 135M
IPEOPLE, INC. Stock iPeople, inc.
-6.12% 125M
School, College & University (NEC)
  1. Stock Market
  2. Equities
  3. SISB Stock
  4. Financials SISB