End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
10
THB
|
-0.99%
|
|
+3.09%
|
+5.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,490
|
14,352
|
10,626
|
16,008
|
13,110
|
13,800
|
-
|
-
|
Enterprise Value (EV)
1 |
15,199
|
14,666
|
11,055
|
15,876
|
13,110
|
13,501
|
13,628
|
13,274
|
P/E ratio
|
40.4
x
|
57.8
x
|
59.2
x
|
37.4
x
|
17.6
x
|
16.7
x
|
16.7
x
|
14.3
x
|
Yield
|
2.48%
|
2.02%
|
1.82%
|
2.5%
|
-
|
5%
|
5.5%
|
6%
|
Capitalization / Revenue
|
2.75
x
|
3.6
x
|
2.94
x
|
3.67
x
|
2.46
x
|
2.28
x
|
2.04
x
|
1.86
x
|
EV / Revenue
|
2.89
x
|
3.68
x
|
3.06
x
|
3.64
x
|
2.46
x
|
2.24
x
|
2.02
x
|
1.79
x
|
EV / EBITDA
|
27
x
|
32
x
|
31.4
x
|
24.7
x
|
13.8
x
|
11.7
x
|
11.2
x
|
9.24
x
|
EV / FCF
|
37.9
x
|
16.8
x
|
37.3
x
|
17.9
x
|
-
|
17.8
x
|
22.3
x
|
14
x
|
FCF Yield
|
2.64%
|
5.97%
|
2.68%
|
5.58%
|
-
|
5.62%
|
4.48%
|
7.14%
|
Price to Book
|
6.77
x
|
7.09
x
|
5.32
x
|
7.69
x
|
-
|
5.71
x
|
5.41
x
|
4.88
x
|
Nbr of stocks (in thousands)
|
1,380,000
|
1,380,000
|
1,380,000
|
1,380,000
|
1,380,000
|
1,380,000
|
-
|
-
|
Reference price
2 |
10.50
|
10.40
|
7.700
|
11.60
|
9.500
|
10.00
|
10.00
|
10.00
|
Announcement Date
|
2/25/20
|
3/2/21
|
2/22/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,267
|
3,983
|
3,611
|
4,367
|
5,323
|
6,040
|
6,760
|
7,431
|
EBITDA
1 |
562.5
|
457.9
|
352.1
|
643.2
|
951.2
|
1,158
|
1,213
|
1,436
|
EBIT
1 |
399.2
|
275
|
170.4
|
452.6
|
776.3
|
892.5
|
920
|
1,116
|
Operating Margin
|
7.58%
|
6.9%
|
4.72%
|
10.36%
|
14.58%
|
14.78%
|
13.61%
|
15.01%
|
Earnings before Tax (EBT)
1 |
372.9
|
273.1
|
191.3
|
474.1
|
795.6
|
892
|
924
|
1,122
|
Net income
1 |
366.2
|
242.6
|
182.1
|
434.7
|
743
|
816.5
|
828.5
|
993.5
|
Net margin
|
6.95%
|
6.09%
|
5.04%
|
9.96%
|
13.96%
|
13.52%
|
12.26%
|
13.37%
|
EPS
2 |
0.2600
|
0.1800
|
0.1300
|
0.3100
|
0.5400
|
0.6000
|
0.6000
|
0.7000
|
Free Cash Flow
1 |
401.6
|
875.5
|
296.6
|
886
|
-
|
759
|
611
|
948
|
FCF margin
|
7.62%
|
21.98%
|
8.21%
|
20.29%
|
-
|
12.57%
|
9.04%
|
12.76%
|
FCF Conversion (EBITDA)
|
71.38%
|
191.19%
|
84.23%
|
137.74%
|
-
|
65.52%
|
50.37%
|
66.02%
|
FCF Conversion (Net income)
|
109.64%
|
360.83%
|
162.86%
|
203.79%
|
-
|
92.96%
|
73.75%
|
95.42%
|
Dividend per Share
2 |
0.2600
|
0.2100
|
0.1400
|
0.2900
|
-
|
0.5000
|
0.5500
|
0.6000
|
Announcement Date
|
2/25/20
|
3/2/21
|
2/22/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
709
|
314
|
429
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
132
|
-
|
299
|
172
|
526
|
Leverage (Debt/EBITDA)
|
1.26
x
|
0.6867
x
|
1.219
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
402
|
875
|
297
|
886
|
-
|
759
|
611
|
948
|
ROE (net income / shareholders' equity)
|
17%
|
11.7%
|
9.06%
|
21.3%
|
-
|
35.3%
|
33.5%
|
37%
|
ROA (Net income/ Total Assets)
|
9.77%
|
6.75%
|
5.25%
|
13%
|
-
|
24.5%
|
23%
|
25.5%
|
Assets
1 |
3,747
|
3,594
|
3,468
|
3,333
|
-
|
3,339
|
3,602
|
3,896
|
Book Value Per Share
2 |
1.550
|
1.470
|
1.450
|
1.510
|
-
|
1.750
|
1.850
|
2.050
|
Cash Flow per Share
2 |
0.3500
|
0.7300
|
0.3400
|
0.7200
|
-
|
0.6500
|
0.6500
|
0.8000
|
Capex
1 |
116
|
132
|
187
|
103
|
-
|
135
|
243
|
150
|
Capex / Sales
|
2.2%
|
3.3%
|
5.18%
|
2.35%
|
-
|
2.24%
|
3.59%
|
2.02%
|
Announcement Date
|
2/25/20
|
3/2/21
|
2/22/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Average target price
13.38
THB Spread / Average Target +33.83% Consensus |