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

Financials Thanapiriya

Equities

TNP

TH6881010008

Food Retail & Distribution

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
3.4 THB +1.19% Intraday chart for Thanapiriya +1.80% +15.65%
Feb. 19 Thanapiriya Public Company Limited Proposes Dividend for Operating Period July 1, 2023 to December 31, 2023, Payable on May 24, 2024 CI
Feb. 19 Thanapiriya 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
Capitalization 1 1,760 2,704 4,240 3,200 2,352 2,720
Enterprise Value (EV) 1 1,760 2,704 4,240 3,200 2,352 2,720
P/E ratio 19.8 x 20.2 x 22.1 x 21.5 x 15.2 x 15.5 x
Yield 2.27% 2.07% 1.89% 2% - 2.65%
Capitalization / Revenue 0.9 x 1.23 x 1.62 x 1.32 x 0.9 x 0.94 x
EV / Revenue 0.9 x 1.23 x 1.62 x 1.32 x 0.9 x 0.94 x
EV / EBITDA 12,334,419 x 12,992,032 x 14,823,055 x 13,489,650 x 9,491,616 x -
EV / FCF 29.3 x 36.4 x 36.1 x -844 x - 9.58 x
FCF Yield 3.41% 2.75% 2.77% -0.12% - 10.4%
Price to Book 2.5 x 3.42 x 4.66 x 3.23 x - -
Nbr of stocks (in thousands) 800,000 800,000 800,000 800,000 800,000 800,000
Reference price 2 2.200 3.380 5.300 4.000 2.940 3.400
Announcement Date 2/18/20 2/22/21 2/23/22 2/20/23 2/19/24 -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 1,952 2,196 2,623 2,433 2,613 2,887
EBITDA 142.7 208.1 286 237.2 247.8 -
EBIT 106 164.5 238.7 186.5 194.9 -
Operating Margin 5.43% 7.49% 9.1% 7.66% 7.46% -
Earnings before Tax (EBT) 106 162.4 236.6 184.2 192.7 -
Net income 1 88.6 133.9 192.1 149 155.5 175
Net margin 4.54% 6.1% 7.32% 6.12% 5.95% 6.06%
EPS 2 0.1110 0.1670 0.2400 0.1860 0.1940 0.2200
Free Cash Flow 1 59.99 74.33 117.5 -3.791 - 284
FCF margin 3.07% 3.38% 4.48% -0.16% - 9.84%
FCF Conversion (EBITDA) 42.04% 35.71% 41.06% - - -
FCF Conversion (Net income) 67.71% 55.53% 61.14% - - 162.29%
Dividend per Share 2 0.0500 0.0700 0.1000 0.0800 - 0.0900
Announcement Date 2/18/20 2/22/21 2/23/22 2/20/23 2/19/24 -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 60 74.3 117 -3.79 - 284
ROE (net income / shareholders' equity) 13.1% 17.9% 22.6% 15.7% - -
ROA (Net income/ Total Assets) 10.4% 14.1% 17.3% 12.2% - -
Assets 1 849.1 950.8 1,111 1,219 - -
Book Value Per Share 0.8800 0.9900 1.140 1.240 - -
Cash Flow per Share - - 0.2900 - - -
Capex 1 66.4 105 114 116 - 45
Capex / Sales 3.4% 4.77% 4.33% 4.77% - 1.56%
Announcement Date 2/18/20 2/22/21 2/23/22 2/20/23 2/19/24 -
1THB in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.4 THB
Average target price
4.9 THB
Spread / Average Target
+44.12%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
THANAPIRIYA Stock Thanapiriya
+15.65% 72.58M
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-7.21% 38.45B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+9.83% 35.53B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+9.36% 33.86B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
+11.12% 20.2B
COLES GROUP LIMITED Stock Coles Group Limited
+0.99% 14.29B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-15.41% 12.77B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-4.07% 11.75B
DINO POLSKA S.A. Stock Dino Polska S.A.
-15.52% 9.33B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. TNP Stock
  4. Financials Thanapiriya