End-of-day quote
Thailand S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
28
THB
|
-4.27%
|
|
-8.94%
|
+16.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,442
|
4,715
|
8,453
|
5,533
|
10,243
|
11,951
|
-
|
-
|
Enterprise Value (EV)
1 |
2,442
|
4,715
|
8,453
|
5,533
|
10,243
|
11,951
|
11,951
|
11,951
|
P/E ratio
|
19.8
x
|
14.8
x
|
18.3
x
|
16.3
x
|
13
x
|
14.4
x
|
14.3
x
|
13.5
x
|
Yield
|
-
|
5.48%
|
4.06%
|
3.06%
|
-
|
3.38%
|
3.48%
|
3.7%
|
Capitalization / Revenue
|
-
|
3.7
x
|
5.5
x
|
3.74
x
|
4.06
x
|
4.47
x
|
4.35
x
|
4.07
x
|
EV / Revenue
|
-
|
3.7
x
|
5.5
x
|
3.74
x
|
4.06
x
|
4.47
x
|
4.35
x
|
4.07
x
|
EV / EBITDA
|
-
|
-
|
15.7
x
|
13.3
x
|
11.3
x
|
12.5
x
|
11.6
x
|
10.8
x
|
EV / FCF
|
-
|
-
|
22.5
x
|
34.7
x
|
-
|
25.8
x
|
20.1
x
|
17.3
x
|
FCF Yield
|
-
|
-
|
4.44%
|
2.88%
|
-
|
3.87%
|
4.99%
|
5.79%
|
Price to Book
|
-
|
4.59
x
|
7.45
x
|
4.47
x
|
-
|
5.26
x
|
4.45
x
|
3.77
x
|
Nbr of stocks (in thousands)
|
424,764
|
424,764
|
424,764
|
425,607
|
426,812
|
426,812
|
-
|
-
|
Reference price
2 |
5.750
|
11.10
|
19.90
|
13.00
|
24.00
|
28.00
|
28.00
|
28.00
|
Announcement Date
|
24/02/20
|
23/02/21
|
21/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,275
|
1,538
|
1,480
|
2,521
|
2,671
|
2,746
|
2,938
|
EBITDA
1 |
-
|
-
|
540
|
415.6
|
905.5
|
957.5
|
1,030
|
1,102
|
EBIT
1 |
-
|
-
|
482.9
|
355.8
|
811.4
|
847
|
937
|
1,037
|
Operating Margin
|
-
|
-
|
31.41%
|
24.04%
|
32.19%
|
31.71%
|
34.13%
|
35.29%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
481.4
|
353.7
|
807.7
|
844
|
933
|
1,033
|
Net income
1 |
122
|
-
|
462.3
|
340.2
|
785
|
831
|
833
|
882
|
Net margin
|
-
|
-
|
30.07%
|
22.98%
|
31.14%
|
31.11%
|
30.34%
|
30.02%
|
EPS
2 |
0.2900
|
0.7500
|
1.090
|
0.8000
|
1.840
|
1.950
|
1.955
|
2.070
|
Free Cash Flow
1 |
-
|
-
|
375.6
|
159.4
|
-
|
463
|
596
|
692
|
FCF margin
|
-
|
-
|
24.43%
|
10.76%
|
-
|
17.33%
|
21.71%
|
23.55%
|
FCF Conversion (EBITDA)
|
-
|
-
|
69.55%
|
38.35%
|
-
|
48.36%
|
57.86%
|
62.82%
|
FCF Conversion (Net income)
|
-
|
-
|
81.24%
|
46.85%
|
-
|
55.72%
|
71.55%
|
78.46%
|
Dividend per Share
2 |
-
|
0.6080
|
0.8080
|
0.3980
|
-
|
0.9450
|
0.9750
|
1.035
|
Announcement Date
|
24/02/20
|
23/02/21
|
21/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
-
|
810.9
|
709.1
|
EBITDA
1 |
-
|
258.5
|
291
|
EBIT
1 |
-
|
243.3
|
275.6
|
Operating Margin
|
-
|
30%
|
38.87%
|
Earnings before Tax (EBT)
1 |
-
|
234.3
|
273.2
|
Net income
1 |
248.1
|
227.6
|
263.7
|
Net margin
|
-
|
28.06%
|
37.18%
|
EPS
2 |
0.5800
|
0.5300
|
0.6200
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
13/11/23
|
20/02/24
|
13/05/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
376
|
159
|
-
|
463
|
596
|
692
|
ROE (net income / shareholders' equity)
|
-
|
-
|
42.8%
|
28.7%
|
-
|
39.8%
|
33.6%
|
30.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
35.3%
|
23.1%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
1,308
|
1,471
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
2.420
|
2.670
|
2.910
|
-
|
5.320
|
6.290
|
7.430
|
Cash Flow per Share
|
-
|
-
|
1.110
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
94
|
305
|
-
|
347
|
300
|
300
|
Capex / Sales
|
-
|
-
|
6.11%
|
20.6%
|
-
|
12.99%
|
10.93%
|
10.21%
|
Announcement Date
|
24/02/20
|
23/02/21
|
21/02/22
|
17/02/23
|
20/02/24
|
-
|
-
|
-
|
Average target price
27.3
THB Spread / Average Target -2.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.67% | 325M | | -9.17% | 26.34B | | +7.92% | 11.02B | | +13.57% | 5.2B | | +4.92% | 3.93B | | -20.61% | 3.3B | | -9.26% | 2.98B | | +28.76% | 2.76B | | -19.25% | 2.39B | | -17.75% | 1.88B |
Food Ingredients
|