End-of-day quote
Thailand S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
16.8
THB
|
+0.60%
|
|
+2.44%
|
-15.58%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,812
|
23,357
|
18,738
|
10,504
|
8,868
|
-
|
Enterprise Value (EV)
1 |
7,812
|
23,357
|
18,738
|
10,504
|
8,868
|
8,868
|
P/E ratio
|
8.84
x
|
16.9
x
|
12.4
x
|
8.61
x
|
6.59
x
|
6
x
|
Yield
|
-
|
2.58%
|
4.06%
|
-
|
7.74%
|
8.33%
|
Capitalization / Revenue
|
-
|
6.92
x
|
4.37
x
|
2.29
x
|
1.83
x
|
1.74
x
|
EV / Revenue
|
-
|
6.92
x
|
4.37
x
|
2.29
x
|
1.83
x
|
1.74
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.52
x
|
1.83
x
|
-
|
0.76
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
351,896
|
527,843
|
527,843
|
527,843
|
527,843
|
-
|
Reference price
2 |
22.20
|
44.25
|
35.50
|
19.90
|
16.80
|
16.80
|
Announcement Date
|
19/02/21
|
18/02/22
|
15/02/23
|
16/02/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
3,375
|
4,288
|
4,589
|
4,842
|
5,105
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,326
|
3,161
|
3,308
|
3,410
|
3,561
|
Operating Margin
|
-
|
68.91%
|
73.73%
|
72.08%
|
70.44%
|
69.75%
|
Earnings before Tax (EBT)
1 |
-
|
1,509
|
1,896
|
1,529
|
1,681
|
1,843
|
Net income
1 |
883.1
|
1,203
|
1,512
|
1,219
|
1,346
|
1,475
|
Net margin
|
-
|
35.64%
|
35.26%
|
26.56%
|
27.8%
|
28.88%
|
EPS
2 |
2.510
|
2.620
|
2.860
|
2.310
|
2.550
|
2.800
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.140
|
1.440
|
-
|
1.300
|
1.400
|
Announcement Date
|
19/02/21
|
18/02/22
|
15/02/23
|
16/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
-
|
952.4
|
1,005
|
1,049
|
1,116
|
1,118
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
699.7
|
1,026
|
758.6
|
823.1
|
849.7
|
1,226
|
840.5
|
Operating Margin
|
-
|
73.47%
|
102.02%
|
72.33%
|
73.78%
|
75.98%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
430.8
|
439.5
|
449.8
|
490.6
|
516.6
|
504.8
|
421
|
Net income
1 |
314.3
|
343.2
|
351
|
359
|
391.4
|
410.7
|
402.8
|
336.6
|
Net margin
|
-
|
36.04%
|
34.92%
|
34.23%
|
35.09%
|
36.72%
|
-
|
-
|
EPS
2 |
0.6000
|
0.6400
|
0.6700
|
0.6800
|
0.7400
|
0.7700
|
0.7600
|
0.6400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
18/02/22
|
09/05/22
|
10/08/22
|
11/11/22
|
15/02/23
|
09/05/23
|
16/08/23
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.1%
|
15.5%
|
-
|
12%
|
12.3%
|
ROA (Net income/ Total Assets)
|
-
|
2.37%
|
2.4%
|
-
|
1.65%
|
1.7%
|
Assets
1 |
-
|
50,800
|
62,901
|
-
|
81,576
|
86,741
|
Book Value Per Share
2 |
-
|
17.50
|
19.40
|
-
|
22.00
|
23.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/21
|
18/02/22
|
15/02/23
|
16/02/24
|
-
|
-
|
Last Close Price
16.8
THB Average target price
21.5
THB Spread / Average Target +27.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.58% | 239M | | -8.14% | 49.88B | | -5.25% | 30.53B | | +63.88% | 29.08B | | +20.03% | 23.38B | | +16.97% | 17.94B | | -6.99% | 11.81B | | +21.92% | 11.27B | | -20.90% | 8.31B | | +14.34% | 8.13B |
Other Consumer Lending
|