End-of-day quote
Thailand S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
130.5
THB
|
0.00%
|
|
-1.14%
|
-16.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
305,415
|
226,198
|
231,924
|
282,509
|
298,734
|
249,104
|
-
|
-
|
Enterprise Value (EV)
1 |
305,415
|
226,198
|
231,924
|
282,509
|
298,734
|
249,104
|
249,104
|
249,104
|
P/E ratio
|
8.53
x
|
13.2
x
|
8.75
x
|
9.64
x
|
7.18
x
|
5.74
x
|
5.61
x
|
5.37
x
|
Yield
|
4.38%
|
2.11%
|
2.88%
|
3.04%
|
-
|
5.43%
|
5.65%
|
5.96%
|
Capitalization / Revenue
|
2.28
x
|
1.91
x
|
2.08
x
|
2.18
x
|
1.78
x
|
1.47
x
|
1.45
x
|
1.41
x
|
EV / Revenue
|
2.28
x
|
1.91
x
|
2.08
x
|
2.18
x
|
1.78
x
|
1.47
x
|
1.45
x
|
1.41
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.71
x
|
0.5
x
|
0.47
x
|
0.56
x
|
0.56
x
|
0.44
x
|
0.42
x
|
0.4
x
|
Nbr of stocks (in thousands)
|
1,908,843
|
1,908,843
|
1,908,843
|
1,908,843
|
1,908,843
|
1,908,843
|
-
|
-
|
Reference price
2 |
160.0
|
118.5
|
121.5
|
148.0
|
156.5
|
130.5
|
130.5
|
130.5
|
Announcement Date
|
21/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
133,746
|
118,729
|
111,365
|
129,731
|
167,487
|
169,532
|
171,465
|
176,598
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
78,783
|
52,756
|
44,100
|
60,713
|
85,712
|
86,763
|
88,328
|
91,905
|
Operating Margin
|
58.9%
|
44.43%
|
39.6%
|
46.8%
|
51.18%
|
51.18%
|
51.51%
|
52.04%
|
Earnings before Tax (EBT)
1 |
46,432
|
21,560
|
33,141
|
37,229
|
52,046
|
55,032
|
56,330
|
59,117
|
Net income
1 |
35,816
|
17,181
|
26,507
|
29,306
|
41,636
|
43,609
|
44,593
|
47,063
|
Net margin
|
26.78%
|
14.47%
|
23.8%
|
22.59%
|
24.86%
|
25.72%
|
26.01%
|
26.65%
|
EPS
2 |
18.76
|
9.000
|
13.89
|
15.35
|
21.81
|
22.72
|
23.25
|
24.31
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
7.000
|
2.500
|
3.500
|
4.500
|
-
|
7.085
|
7.367
|
7.781
|
Announcement Date
|
21/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
29,323
|
28,704
|
34,192
|
-
|
33,362
|
37,413
|
40,293
|
42,443
|
82,736
|
42,573
|
42,192
|
41,682
|
41,248
|
82,391
|
42,188
|
41,825
|
42,070
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
9,987
|
13,198
|
16,757
|
-
|
16,356
|
18,342
|
21,443
|
22,333
|
-
|
23,365
|
18,571
|
22,064
|
20,914
|
43,135
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
34.06%
|
45.98%
|
49.01%
|
-
|
49.03%
|
49.02%
|
53.22%
|
52.62%
|
-
|
54.88%
|
44.02%
|
52.93%
|
50.7%
|
52.35%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
7,950
|
9,114
|
8,403
|
-
|
9,812
|
9,900
|
12,969
|
13,453
|
-
|
14,396
|
11,228
|
13,482
|
13,124
|
-
|
-
|
-
|
-
|
Net income
1 |
10,765
|
13,280
|
6,318
|
7,118
|
6,961
|
14,079
|
7,657
|
7,569
|
10,129
|
11,294
|
21,423
|
11,350
|
8,863
|
10,524
|
10,609
|
20,896
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
21.55%
|
24.8%
|
20.36%
|
-
|
22.95%
|
20.23%
|
25.14%
|
26.61%
|
25.89%
|
26.66%
|
21.01%
|
25.25%
|
25.72%
|
25.36%
|
-
|
-
|
-
|
EPS
2 |
5.640
|
6.960
|
3.310
|
3.730
|
3.650
|
7.380
|
4.010
|
3.970
|
5.310
|
5.920
|
11.22
|
5.950
|
4.640
|
5.510
|
5.500
|
10.94
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.500
|
-
|
Announcement Date
|
21/07/20
|
20/07/21
|
20/01/22
|
21/04/22
|
21/07/22
|
21/07/22
|
20/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
20/07/23
|
19/10/23
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.45%
|
3.96%
|
5.63%
|
5.87%
|
8.01%
|
8.02%
|
7.74%
|
7.83%
|
ROA (Net income/ Total Assets)
|
1.13%
|
0.48%
|
0.65%
|
0.67%
|
0.93%
|
0.99%
|
0.98%
|
1.04%
|
Assets
1 |
3,169,566
|
3,579,375
|
4,078,006
|
4,377,235
|
4,476,989
|
4,425,262
|
4,545,466
|
4,511,869
|
Book Value Per Share
2 |
224.0
|
235.0
|
258.0
|
265.0
|
277.0
|
294.0
|
309.0
|
326.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
130.5
THB Average target price
165.2
THB Spread / Average Target +26.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|