Stock ORN SUN VENDING TECHNOLOGY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sun Vending Technology

Equities

ORN

THB690010004

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
0.96 THB -3.03% Intraday chart for Sun Vending Technology -8.57% -9.43%
May. 10 Ornsirin Holding Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 30 206,250,000 Common Shares of Ornsirin Holding Public Company Limited are subject to a Lock-Up Agreement Ending on 30-APR-2024. CI

Valuation

Fiscal Period: December 2023
Capitalization 1 1,590
Enterprise Value (EV) 1 2,570
P/E ratio 6.87 x
Yield 4.72%
Capitalization / Revenue 1.43 x
EV / Revenue 2.31 x
EV / EBITDA 10.4 x
EV / FCF -3,420,069 x
FCF Yield -0%
Price to Book 0.67 x
Nbr of stocks (in thousands) 1,500,000
Reference price 2 1.060
Announcement Date 2/22/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 456.5 865 677.6 1,534 1,111
EBITDA 1 57.22 174.1 105.6 373.3 247.4
EBIT 1 50.77 167.7 99.18 368.1 240.5
Operating Margin 11.12% 19.39% 14.64% 23.99% 21.64%
Earnings before Tax (EBT) 1 51.86 167.4 96.53 359.2 233.1
Net income 1 37.23 128.9 75.25 280.9 180.5
Net margin 8.15% 14.9% 11.11% 18.31% 16.24%
EPS 2 0.0340 0.1179 0.0688 0.2569 0.1542
Free Cash Flow - -77.06 -234.4 206.5 -751.5
FCF margin - -8.91% -34.59% 13.46% -67.62%
FCF Conversion (EBITDA) - - - 55.3% -
FCF Conversion (Net income) - - - 73.5% -
Dividend per Share - - - - 0.0500
Announcement Date 4/10/23 4/10/23 4/10/23 4/10/23 2/22/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 - - 339 431 980
Net Cash position 1 28.9 31.1 - - -
Leverage (Debt/EBITDA) - - 3.212 x 1.153 x 3.962 x
Free Cash Flow - -77.1 -234 206 -752
ROE (net income / shareholders' equity) - 7.16% 4.05% 13.9% 7.93%
ROA (Net income/ Total Assets) - 4.14% 2.17% 7.26% 4.12%
Assets 1 - 3,117 3,471 3,871 4,387
Book Value Per Share 2 1.590 1.700 1.720 1.980 1.590
Cash Flow per Share 2 0.0400 0.1400 0.1300 0.1900 0.1400
Capex 1 9.29 2.24 5.28 8.6 34.8
Capex / Sales 2.03% 0.26% 0.78% 0.56% 3.13%
Announcement Date 4/10/23 4/10/23 4/10/23 4/10/23 2/22/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
SUN VENDING TECHNOLOGY Stock Sun Vending Technology
-9.43% 39.1M
VONOVIA SE Stock Vonovia SE
+0.91% 25.44B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.13% 12.51B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.67% 11.03B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.23% 7.71B
VINHOMES Stock Vinhomes
-10.07% 6.65B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+2.42% 6.53B
VINGROUP Stock Vingroup
-2.35% 6.37B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+1.44% 3.82B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+42.97% 3.56B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. ORN Stock
  4. Financials Sun Vending Technology