Stock UVAN UNIVANICH PALM OIL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Univanich Palm Oil

Equities

UVAN

TH0748010Z04

Food Processing

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
8.65 THB +1.17% Intraday chart for Univanich Palm Oil +3.59% +5.49%
Apr. 26 Univanich Palm Oil Public Company Limited Approves Final Dividend for the Year Ended December 31, 2023, Payable on May 24, 2024 CI
Feb. 23 Univanich Palm Oil Public Company Limited Proposes Final Dividend for the Year Ended December 31, 2023, Payable on May 24, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,076 5,029 5,452 5,781 7,285 7,708
Enterprise Value (EV) 1 4,491 4,567 4,986 5,255 5,934 6,596
P/E ratio 16.7 x 23.2 x 16.6 x 6.89 x 5.1 x 8.24 x
Yield 7.41% 6.36% 4.66% 11.4% 12.9% 9.15%
Capitalization / Revenue 0.89 x 1.12 x 0.92 x 0.49 x 0.39 x 0.54 x
EV / Revenue 0.79 x 1.01 x 0.84 x 0.45 x 0.32 x 0.47 x
EV / EBITDA 8.06 x 9.62 x 8.01 x 4.08 x 2.78 x 4.46 x
EV / FCF 17.7 x 33.8 x 34 x 21.4 x 4.9 x 12.5 x
FCF Yield 5.64% 2.96% 2.94% 4.67% 20.4% 8%
Price to Book 1.53 x 1.6 x 1.7 x 1.6 x 1.66 x 1.76 x
Nbr of stocks (in thousands) 940,000 940,000 940,000 940,000 940,000 940,000
Reference price 2 5.400 5.350 5.800 6.150 7.750 8.200
Announcement Date 2/22/19 2/28/20 2/24/21 2/25/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,718 4,506 5,908 11,789 18,587 14,174
EBITDA 1 557 475 622.5 1,288 2,136 1,478
EBIT 1 360.9 271.9 400.8 1,055 1,904 1,251
Operating Margin 6.31% 6.03% 6.78% 8.95% 10.24% 8.83%
Earnings before Tax (EBT) 1 386.6 287.7 422.9 1,103 1,821 1,211
Net income 1 303.8 216.9 329.1 839.3 1,430 936
Net margin 5.31% 4.81% 5.57% 7.12% 7.69% 6.6%
EPS 2 0.3232 0.2307 0.3501 0.8928 1.521 0.9957
Free Cash Flow 1 253.3 135.3 146.8 245.7 1,210 527.7
FCF margin 4.43% 3% 2.49% 2.08% 6.51% 3.72%
FCF Conversion (EBITDA) 45.48% 28.48% 23.59% 19.07% 56.65% 35.69%
FCF Conversion (Net income) 83.39% 62.38% 44.61% 29.27% 84.63% 56.38%
Dividend per Share 2 0.4000 0.3400 0.2700 0.7000 1.000 0.7500
Announcement Date 2/22/19 2/28/20 2/24/21 2/25/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 585 462 466 526 1,351 1,112
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 253 135 147 246 1,210 528
ROE (net income / shareholders' equity) 9.15% 6.79% 10.4% 25% 35.7% 21.5%
ROA (Net income/ Total Assets) 5.69% 4.57% 6.65% 15.8% 24.5% 15%
Assets 1 5,338 4,750 4,946 5,298 5,833 6,238
Book Value Per Share 2 3.520 3.350 3.420 3.840 4.660 4.660
Cash Flow per Share 2 0.6100 0.5800 0.6900 0.7200 1.480 1.270
Capex 1 364 348 206 120 181 475
Capex / Sales 6.37% 7.71% 3.49% 1.02% 0.97% 3.35%
Announcement Date 2/22/19 2/28/20 2/24/21 2/25/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Starch, Vegetable Fat & Oil Manufacturing

1st Jan change Capi.
UNIVANICH PALM OIL Stock Univanich Palm Oil
+5.49% 219M
AAK AB Stock AAK AB
+26.60% 6.73B
SIME DARBY PLANTATION Stock Sime Darby Plantation
+0.22% 6.48B
IOI CORPORATION Stock IOI Corporation
+3.56% 5.3B
GOLDEN AGRI-RESOURCES LTD Stock Golden Agri-Resources Ltd
+5.77% 2.56B
UNITED PLANTATIONS Stock United Plantations
+41.57% 2.19B
FIRST RESOURCES LIMITED Stock First Resources Limited
-1.40% 1.61B
THE NISSHIN OILLIO GROUP,LTD. Stock The Nisshin OilliO Group,Ltd.
+17.48% 1.04B
BUMITAMA AGRI LTD. Stock Bumitama Agri Ltd.
+15.70% 890M
PT ASTRA AGRO LESTARI TBK Stock PT Astra Agro Lestari Tbk
-7.47% 770M
Starch, Vegetable Fat & Oil Manufacturing
  1. Stock Market
  2. Equities
  3. UVAN Stock
  4. Financials Univanich Palm Oil