Financials T Engineering Corporation

Equities

PSG

TH0922010Y06

Construction & Engineering

End-of-day quote Thailand S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.59 THB -4.84% Intraday chart for T Engineering Corporation -1.67% -11.94%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 505.7 505.7 437.9 37,696 84,490 43,545
Enterprise Value (EV) 1 472.3 468.1 426.7 36,649 83,129 41,832
P/E ratio -2.7 x -5.56 x -18.7 x -192 x 156 x 33.1 x
Yield - - - - - -
Capitalization / Revenue 0.76 x 1.69 x 7.2 x 2,038 x 80.4 x 15.8 x
EV / Revenue 0.71 x 1.56 x 7.02 x 1,982 x 79.1 x 15.2 x
EV / EBITDA -1.79 x -6.1 x -7.4 x -564 x 140 x 25 x
EV / FCF -31.6 x 15.9 x -1.3 x -857 x 318 x 216 x
FCF Yield -3.16% 6.31% -77.1% -0.12% 0.31% 0.46%
Price to Book 1.91 x 3.03 x 2.69 x 31.4 x 48.6 x 14.2 x
Nbr of stocks (in thousands) 10,114,938 10,114,938 10,948,438 64,992,438 64,992,438 64,992,438
Reference price 2 0.0500 0.0500 0.0400 0.5800 1.300 0.6700
Announcement Date 2/28/19 2/28/20 2/25/21 2/23/22 2/24/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 666.6 299.2 60.81 18.49 1,050 2,751
EBITDA 1 -264.4 -76.76 -57.67 -64.95 595.7 1,676
EBIT 1 -275.3 -80.92 -61.88 -67.53 590.7 1,670
Operating Margin -41.3% -27.05% -101.76% -365.14% 56.24% 60.72%
Earnings before Tax (EBT) 1 -189.2 -91.09 -22.67 -61.8 559.5 1,655
Net income 1 -186.7 -91.01 -22.67 -63.13 540.5 1,316
Net margin -28.01% -30.42% -37.28% -341.35% 51.46% 47.86%
EPS 2 -0.0185 -0.008999 -0.002135 -0.003025 0.008315 0.0203
Free Cash Flow 1 -14.93 29.53 -328.8 -42.78 261.1 193.5
FCF margin -2.24% 9.87% -540.7% -231.3% 24.86% 7.03%
FCF Conversion (EBITDA) - - - - 43.83% 11.55%
FCF Conversion (Net income) - - - - 48.31% 14.7%
Dividend per Share - - - - - -
Announcement Date 2/28/19 2/28/20 2/25/21 2/23/22 2/24/23 2/27/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 33.4 37.6 11.2 1,046 1,361 1,713
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -14.9 29.5 -329 -42.8 261 193
ROE (net income / shareholders' equity) -52.4% -42.2% -13.7% -9.26% 36.8% 54.9%
ROA (Net income/ Total Assets) -19.3% -6.74% -8.25% -5.34% 22.8% 35.5%
Assets 1 968.9 1,351 274.9 1,181 2,371 3,708
Book Value Per Share 2 0.0300 0.0200 0.0100 0.0200 0.0300 0.0500
Cash Flow per Share 2 0 0 0 0.0200 0.0100 0.0200
Capex 1 0.79 0.18 0.5 3.36 14.9 2.96
Capex / Sales 0.12% 0.06% 0.82% 18.19% 1.42% 0.11%
Announcement Date 2/28/19 2/28/20 2/25/21 2/23/22 2/24/23 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. PSG Stock
  4. Financials T Engineering Corporation