End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
23.9
THB
|
+0.84%
|
|
+2.14%
|
+5.75%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
79,638
|
67,972
|
64,928
|
68,479
|
45,855
|
48,009
|
-
|
-
|
Enterprise Value (EV)
1 |
78,622
|
65,752
|
58,781
|
63,394
|
45,855
|
40,247
|
38,630
|
35,778
|
P/E ratio
|
36.7
x
|
33.5
x
|
33.3
x
|
48.2
x
|
17.8
x
|
17.7
x
|
16.2
x
|
15.6
x
|
Yield
|
1.27%
|
1.58%
|
1.56%
|
1.48%
|
-
|
2.97%
|
3.32%
|
3.06%
|
Capitalization / Revenue
|
4.66
x
|
4.17
x
|
3.7
x
|
3.32
x
|
2.06
x
|
2.03
x
|
1.93
x
|
1.85
x
|
EV / Revenue
|
4.6
x
|
4.03
x
|
3.35
x
|
3.07
x
|
2.06
x
|
1.71
x
|
1.55
x
|
1.38
x
|
EV / EBITDA
|
26.3
x
|
20.6
x
|
20.6
x
|
22.2
x
|
11.1
x
|
9.57
x
|
8.56
x
|
7.59
x
|
EV / FCF
|
46.7
x
|
40.7
x
|
27.5
x
|
78.5
x
|
-
|
14.9
x
|
12.5
x
|
10.2
x
|
FCF Yield
|
2.14%
|
2.45%
|
3.64%
|
1.27%
|
-
|
6.7%
|
8.03%
|
9.78%
|
Price to Book
|
7.45
x
|
5.96
x
|
5.28
x
|
5.35
x
|
-
|
3.12
x
|
2.92
x
|
2.62
x
|
Nbr of stocks (in thousands)
|
2,029,000
|
2,029,000
|
2,029,000
|
2,029,000
|
2,029,000
|
2,008,746
|
-
|
-
|
Reference price
2 |
39.25
|
33.50
|
32.00
|
33.75
|
22.60
|
23.90
|
23.90
|
23.90
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,093
|
16,296
|
17,570
|
20,649
|
22,238
|
23,600
|
24,875
|
25,883
|
EBITDA
1 |
2,984
|
3,199
|
2,847
|
2,849
|
4,142
|
4,208
|
4,512
|
4,714
|
EBIT
1 |
2,615
|
2,641
|
2,232
|
2,179
|
3,421
|
3,467
|
3,766
|
3,945
|
Operating Margin
|
15.3%
|
16.21%
|
12.7%
|
10.55%
|
15.38%
|
14.69%
|
15.14%
|
15.24%
|
Earnings before Tax (EBT)
1 |
2,711
|
2,595
|
2,454
|
1,887
|
3,330
|
3,528
|
3,800
|
3,814
|
Net income
1 |
2,162
|
2,031
|
1,955
|
1,418
|
2,569
|
2,744
|
2,991
|
3,100
|
Net margin
|
12.65%
|
12.46%
|
11.13%
|
6.87%
|
11.55%
|
11.63%
|
12.02%
|
11.98%
|
EPS
2 |
1.070
|
1.000
|
0.9600
|
0.7000
|
1.270
|
1.353
|
1.472
|
1.528
|
Free Cash Flow
1 |
1,685
|
1,614
|
2,141
|
807.5
|
-
|
2,698
|
3,101
|
3,499
|
FCF margin
|
9.86%
|
9.9%
|
12.19%
|
3.91%
|
-
|
11.43%
|
12.47%
|
13.52%
|
FCF Conversion (EBITDA)
|
56.45%
|
50.45%
|
75.21%
|
28.34%
|
-
|
64.13%
|
68.72%
|
74.22%
|
FCF Conversion (Net income)
|
77.9%
|
79.45%
|
109.52%
|
56.94%
|
-
|
98.33%
|
103.68%
|
112.87%
|
Dividend per Share
2 |
0.5000
|
0.5300
|
0.5000
|
0.5000
|
-
|
0.7090
|
0.7924
|
0.7325
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
8,108
|
8,918
|
3,980
|
4,672
|
4,965
|
5,201
|
10,166
|
5,038
|
5,445
|
-
|
5,654
|
5,458
|
11,111
|
5,379
|
5,747
|
5,597
|
-
|
-
|
-
|
EBITDA
1 |
1,616
|
1,773
|
513.1
|
663.3
|
-
|
757.2
|
1,498
|
630.8
|
-
|
-
|
1,053
|
880.3
|
1,742
|
1,023
|
-
|
1,053
|
-
|
-
|
-
|
EBIT
1 |
1,346
|
-
|
-
|
-
|
-
|
593.9
|
1,180
|
464.8
|
-
|
-
|
869.9
|
716.2
|
1,395
|
-
|
830.1
|
868
|
-
|
-
|
-
|
Operating Margin
|
16.6%
|
-
|
-
|
-
|
-
|
11.42%
|
11.6%
|
9.23%
|
-
|
-
|
15.39%
|
13.12%
|
12.56%
|
-
|
14.44%
|
15.51%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
456.1
|
413
|
-
|
834
|
953
|
-
|
859.4
|
-
|
853.3
|
-
|
-
|
-
|
Net income
1 |
1,015
|
1,214
|
268.2
|
472.5
|
410.1
|
367.7
|
777.9
|
353.8
|
286.5
|
-
|
632.5
|
741.4
|
1,373
|
651.2
|
544.7
|
679.8
|
-
|
-
|
-
|
Net margin
|
12.51%
|
13.62%
|
6.74%
|
10.11%
|
8.26%
|
7.07%
|
7.65%
|
7.02%
|
5.26%
|
-
|
11.19%
|
13.58%
|
12.36%
|
12.11%
|
9.48%
|
12.15%
|
-
|
-
|
-
|
EPS
|
-
|
0.6000
|
0.1300
|
0.2300
|
0.2000
|
0.1800
|
0.3800
|
0.1700
|
0.1400
|
-
|
0.3100
|
0.3700
|
0.6800
|
0.3200
|
0.2700
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1900
|
-
|
-
|
-
|
-
|
0.2500
|
0.2500
|
-
|
0.3300
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8438
|
Announcement Date
|
8/13/20
|
8/13/21
|
11/12/21
|
2/24/22
|
5/12/22
|
8/15/22
|
8/15/22
|
11/14/22
|
2/28/23
|
2/28/23
|
5/12/23
|
8/15/23
|
8/15/23
|
11/14/23
|
2/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,016
|
2,220
|
6,147
|
5,085
|
-
|
7,762
|
9,379
|
12,231
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,685
|
1,614
|
2,141
|
807
|
-
|
2,699
|
3,101
|
3,499
|
ROE (net income / shareholders' equity)
|
21.5%
|
18.4%
|
16.5%
|
11.3%
|
-
|
18.2%
|
18.5%
|
17%
|
ROA (Net income/ Total Assets)
|
14.1%
|
12.6%
|
11.2%
|
7.5%
|
-
|
12.9%
|
13.3%
|
12.7%
|
Assets
1 |
15,321
|
16,096
|
17,491
|
18,917
|
-
|
21,307
|
22,574
|
24,410
|
Book Value Per Share
2 |
5.270
|
5.630
|
6.060
|
6.310
|
-
|
7.650
|
8.180
|
9.110
|
Cash Flow per Share
2 |
1.200
|
1.600
|
1.540
|
0.3900
|
-
|
1.700
|
1.840
|
1.830
|
Capex
1 |
745
|
469
|
389
|
562
|
-
|
959
|
949
|
1,009
|
Capex / Sales
|
4.36%
|
2.88%
|
2.21%
|
2.72%
|
-
|
4.06%
|
3.82%
|
3.9%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
23.9
THB Average target price
31.26
THB Spread / Average Target +30.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.75% | 1.3B | | -1.75% | 77.87B | | -16.41% | 32.71B | | -12.97% | 30.63B | | -13.83% | 14.66B | | -3.81% | 13.83B | | -16.71% | 7.04B | | -8.10% | 6.89B | | -14.49% | 2.75B | | -15.90% | 2.71B |
Paint & Coating
|