|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
5 060 | 4 928 | 1 774 | 2 270 | 1 620 | 2 557 |
Enterprise Value (EV)1 |
8 048 | 7 529 | 4 822 | 5 307 | 3 784 | 5 113 |
P/E ratio |
9,28x | 22,4x | -17,7x | 10,5x | -12,4x | 2,26x |
Yield |
5,43% | 2,23% | 3,11% | 1,46% | 2,04% | 8,62% |
Capitalization / Revenue |
0,32x | 0,36x | 0,16x | 0,22x | 0,22x | 0,18x |
EV / Revenue |
0,51x | 0,55x | 0,43x | 0,52x | 0,51x | 0,35x |
EV / EBITDA |
11,4x | 23,0x | 190x | 26,6x | 21,0x | 4,36x |
Price to Book |
2,98x | 2,65x | 1,07x | 1,27x | 1,01x | 1,01x |
Nbr of stocks (in thousands) |
1 100 010 | 1 100 010 | 1 102 060 | 1 102 060 | 1 102 061 | 1 102 061 |
Reference price (THB) |
4,60 | 4,48 | 1,61 | 2,06 | 1,47 | 2,32 |
Announcement Date |
02/27/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 03/01/2022 | 03/01/2022 |
1 THB in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
15 799 | 13 788 | 11 285 | 10 281 | 7 460 | 14 561 |
EBITDA1 |
707 | 327 | 25,3 | 199 | 180 | 1 173 |
Operating profit (EBIT)1 |
650 | 248 | -69,4 | 102 | 96,4 | 1 088 |
Operating Margin |
4,12% | 1,80% | -0,62% | 0,99% | 1,29% | 7,48% |
Pre-Tax Profit (EBT)1 |
600 | 187 | -127 | 245 | -69,5 | 1 327 |
Net income1 |
545 | 220 | -100 | 216 | -131 | 1 131 |
Net margin |
3,45% | 1,59% | -0,89% | 2,10% | -1,75% | 7,77% |
EPS2 |
0,50 | 0,20 | -0,09 | 0,20 | -0,12 | 1,03 |
Dividend per Share2 |
0,25 | 0,10 | 0,05 | 0,03 | 0,03 | 0,20 |
Announcement Date |
02/27/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 03/01/2022 | 03/01/2022 |
1 THB in Million 2 THB |
|
|
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net Debt1 |
2 988 | 2 601 | 3 048 | 3 036 | 2 164 | 2 556 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
4,22x | 7,96x | 120x | 15,2x | 12,0x | 2,18x |
Free Cash Flow1 |
-418 | 1 121 | -344 | 40,7 | 957 | -419 |
ROE (Net Profit / Equities) |
35,2% | 11,8% | -5,69% | 12,3% | -7,74% | 54,6% |
Shareholders' equity1 |
1 551 | 1 859 | 1 761 | 1 758 | 1 686 | 2 073 |
ROA (Net Profit / Asset) |
8,56% | 2,78% | -0,80% | 1,23% | 1,25% | 13,7% |
Assets1 |
6 373 | 7 910 | 12 535 | 17 587 | -10 448 | 8 252 |
Book Value Per Share2 |
1,54 | 1,69 | 1,50 | 1,62 | 1,46 | 2,29 |
Cash Flow per Share2 |
0,08 | 0,12 | 0,07 | 0,12 | 0,18 | 0,08 |
Capex1 |
69,1 | 41,6 | 63,4 | 18,9 | 10,3 | 8,27 |
Capex / Sales |
0,44% | 0,30% | 0,56% | 0,18% | 0,14% | 0,06% |
Announcement Date |
02/27/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 03/01/2022 | 03/01/2022 |
1 THB in Million 2 THB |
|
| |
|
Capitalization (THB) |
2 556 782 413 |
Capitalization (USD) |
74 910 856 |
Net sales (THB) |
14 560 712 057 |
Net sales (USD) |
426 612 524 |
Number of employees |
138 |
Sales / Employee (THB) |
105 512 406 |
Sales / Employee (USD) |
3 091 395 |
Free-Float |
24,4% |
Free-Float capitalization (THB) |
624 080 893 |
Free-Float capitalization (USD) |
18 284 870 |
Avg. Exchange 20 sessions (THB) |
3 271 170 |
Avg. Exchange 20 sessions (USD) |
95 842 |
Average Daily Capital Traded |
0,13% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|