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

Financials TTW

Equities

TTW

TH0961010Y04

Water Utilities

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
8.9 THB -0.56% Intraday chart for TTW 0.00% -2.73%
Apr. 11 TTW Public Company Limited Approves Dividend, Payable on April 25, 2024 CI
Feb. 22 TTW 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 2025 2026
Capitalization 1 55,062 49,476 45,486 35,910 36,508 35,511 - -
Enterprise Value (EV) 1 55,062 49,476 45,486 35,910 37,794 35,878 35,244 35,511
P/E ratio 17.7 x 16.8 x 14.6 x 12.2 x 12.5 x 13 x 12.9 x -
Yield 4.35% 4.84% 5.26% 6.67% 6.56% 6.74% 6.85% 6.74%
Capitalization / Revenue 9.01 x 8.01 x 7.83 x 6.31 x 6.47 x 6.97 x 6.89 x -
EV / Revenue 9.01 x 8.01 x 7.83 x 6.31 x 6.7 x 7.05 x 6.84 x -
EV / EBITDA 11 x 9.92 x 9.68 x 7.94 x 8.84 x 8.73 x 7.9 x -
EV / FCF 14.4 x 13.3 x - - 10.6 x 9.68 x 9.34 x -
FCF Yield 6.95% 7.49% - - 9.41% 10.3% 10.7% -
Price to Book 4.21 x 3.62 x 3.21 x 2.44 x 2.4 x 2.28 x 2.23 x -
Nbr of stocks (in thousands) 3,990,000 3,990,000 3,990,000 3,990,000 3,990,000 3,990,000 - -
Reference price 2 13.80 12.40 11.40 9.000 9.150 8.900 8.900 8.900
Announcement Date 2/25/20 2/23/21 2/22/22 2/21/23 2/22/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,113 6,180 5,806 5,691 5,644 5,092 5,156 -
EBITDA 1 4,989 4,987 4,700 4,525 4,276 4,108 4,463 -
EBIT 1 - 3,816 - - 3,291 3,260 3,314 -
Operating Margin - 61.75% - - 58.32% 64.03% 64.27% -
Earnings before Tax (EBT) 1 - 3,556 3,227 3,027 3,542 3,188 3,272 -
Net income 1 3,128 2,951 3,104 2,967 2,932 2,721 2,753 2,620
Net margin 51.17% 47.76% 53.46% 52.13% 51.96% 53.43% 53.39% -
EPS 2 0.7800 0.7400 0.7800 0.7400 0.7300 0.6850 0.6900 -
Free Cash Flow 1 3,828 3,707 - - 3,556 3,707 3,772 -
FCF margin 62.62% 59.99% - - 63.01% 72.81% 73.16% -
FCF Conversion (EBITDA) 76.72% 74.34% - - 83.17% 90.23% 84.52% -
FCF Conversion (Net income) 122.38% 125.61% - - 121.27% 136.26% 137.02% -
Dividend per Share 2 0.6000 0.6000 0.6000 0.6000 0.6000 0.6000 0.6100 0.6000
Announcement Date 2/25/20 2/23/21 2/22/22 2/21/23 2/22/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1
Net sales - - - 1,421 1,405 1,427 - 1,435 - 1,482 1,519 - 1,532 1,112 -
EBITDA - - - - - - - - - - - - - 934 -
EBIT - - - 803.1 818.3 810.8 - 806 - 825.3 828.3 - 848 789.8 -
Operating Margin - - - 56.52% 58.23% 56.83% - 56.17% - 55.71% 54.54% - 55.37% 71.04% -
Earnings before Tax (EBT) - - - 743.3 772.4 774.4 - 769 - 767.4 799.6 - 820.8 898.6 -
Net income 1 1,332 1,558 930.9 614.7 613.3 819.6 1,433 963.7 570.5 594.8 624.9 1,220 896.7 815.9 547
Net margin - - - 43.26% 43.64% 57.44% - 67.17% - 40.15% 41.14% - 58.55% 73.39% -
EPS 2 0.3300 0.3900 0.2300 0.1600 0.1500 0.2100 0.3600 0.2400 0.1400 0.1500 0.1600 0.3100 0.2200 0.2000 0.1400
Dividend per Share - - - - - 0.3000 - - - - - - - - -
Announcement Date 8/11/20 8/11/21 11/11/21 2/22/22 5/12/22 8/11/22 8/11/22 11/11/22 2/21/23 5/11/23 8/10/23 8/10/23 11/9/23 2/22/24 -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 1,285 367 - -
Net Cash position 1 - - - - - - 267 -
Leverage (Debt/EBITDA) - - - - 0.3007 x 0.0894 x - -
Free Cash Flow 1 3,828 3,707 - - 3,556 3,707 3,772 -
ROE (net income / shareholders' equity) 24.6% 22.1% 22.3% 20.6% 19.6% 17.7% 17.6% -
ROA (Net income/ Total Assets) - 12.8% 13.7% 13.5% 14% 14.5% 14.6% -
Assets 1 - 23,000 22,673 21,997 20,884 18,763 18,855 -
Book Value Per Share 2 3.280 3.420 3.550 3.690 3.820 3.910 4.000 -
Cash Flow per Share - 1.020 - - - - - -
Capex 149 376 - - 189 - - -
Capex / Sales 2.44% 6.09% - - 3.35% - - -
Announcement Date 2/25/20 2/23/21 2/22/22 2/21/23 2/22/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for TTW

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
8.9 THB
Average target price
9.975 THB
Spread / Average Target
+12.08%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Water Supply & Irrigation Systems

1st Jan change Capi.
TTW Stock TTW
-2.73% 959M
AMERICAN WATER WORKS COMPANY, INC. Stock American Water Works Company, Inc.
-8.49% 23.53B
GUANGDONG INVESTMENT LIMITED Stock Guangdong Investment Limited
-32.75% 3.19B
BEIJING ENTERPRISES WATER GROUP LIMITED Stock Beijing Enterprises Water Group Limited
+13.79% 2.54B
COMPANHIA CATARINENSE DE ÁGUAS E SANEAMENTO - CASAN Stock Companhia Catarinense de Águas e Saneamento - CASAN
-.--% 2.12B
SJW GROUP Stock SJW Group
-18.13% 1.72B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS Stock Companhia de Saneamento de Minas Gerais
+5.32% 1.6B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR Stock Companhia de Saneamento do Paraná - SANEPAR
-10.87% 1.52B
MANILA WATER COMPANY, INC. Stock Manila Water Company, Inc.
+30.91% 1.24B
GUANGDONG SHUNKONG DEVELOPMENT CO.,LTD. Stock Guangdong Shunkong Development Co.,Ltd.
-11.02% 1.15B
Water Supply & Irrigation Systems
  1. Stock Market
  2. Equities
  3. TTW Stock
  4. Financials TTW