End-of-day quote
Thailand S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
13.5
THB
|
0.00%
|
|
+1.50%
|
-2.17%
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,364
|
3,248
|
2,749
|
2,576
|
2,595
|
-
|
-
|
Enterprise Value (EV)
1 |
2,364
|
3,248
|
2,749
|
2,576
|
2,595
|
2,595
|
2,595
|
P/E ratio
|
11
x
|
9.55
x
|
25.1
x
|
16.1
x
|
15.7
x
|
12.7
x
|
12.5
x
|
Yield
|
-
|
5.23%
|
2.03%
|
3.12%
|
3.19%
|
3.93%
|
4%
|
Capitalization / Revenue
|
-
|
0.61
x
|
0.47
x
|
0.48
x
|
0.45
x
|
0.42
x
|
0.4
x
|
EV / Revenue
|
-
|
0.61
x
|
0.47
x
|
0.48
x
|
0.45
x
|
0.42
x
|
0.4
x
|
EV / EBITDA
|
-
|
4.15
x
|
5.69
x
|
5.02
x
|
4.76
x
|
4.42
x
|
4.25
x
|
EV / FCF
|
-
|
15.6
x
|
42.9
x
|
8.4
x
|
-19.7
x
|
35.4
x
|
33.8
x
|
FCF Yield
|
-
|
6.4%
|
2.33%
|
11.9%
|
-5.06%
|
2.83%
|
2.96%
|
Price to Book
|
-
|
0.83
x
|
0.75
x
|
0.66
x
|
0.65
x
|
0.63
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
192,208
|
192,208
|
192,208
|
192,208
|
192,208
|
-
|
-
|
Reference price
2 |
12.30
|
16.90
|
14.30
|
13.40
|
13.50
|
13.50
|
13.50
|
Announcement Date
|
23/11/20
|
24/11/21
|
24/11/22
|
24/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
5,297
|
5,883
|
5,417
|
5,728
|
6,129
|
6,552
|
EBITDA
1 |
-
|
782.3
|
483.3
|
513
|
545
|
587
|
611
|
EBIT
1 |
-
|
347.3
|
54.45
|
170.1
|
189
|
232
|
258
|
Operating Margin
|
-
|
6.56%
|
0.93%
|
3.14%
|
3.3%
|
3.79%
|
3.94%
|
Earnings before Tax (EBT)
1 |
-
|
421
|
122.3
|
170.1
|
189
|
232
|
258
|
Net income
1 |
219.1
|
340
|
109.9
|
159.8
|
166
|
205
|
207
|
Net margin
|
-
|
6.42%
|
1.87%
|
2.95%
|
2.9%
|
3.34%
|
3.16%
|
EPS
2 |
1.120
|
1.770
|
0.5700
|
0.8300
|
0.8600
|
1.060
|
1.080
|
Free Cash Flow
1 |
-
|
208
|
64.12
|
306.7
|
-131.4
|
73.33
|
76.68
|
FCF margin
|
-
|
3.93%
|
1.09%
|
5.66%
|
-2.29%
|
1.2%
|
1.17%
|
FCF Conversion (EBITDA)
|
-
|
26.59%
|
13.27%
|
59.78%
|
-
|
12.49%
|
12.55%
|
FCF Conversion (Net income)
|
-
|
61.17%
|
58.32%
|
191.94%
|
-
|
35.77%
|
37.04%
|
Dividend per Share
2 |
-
|
0.8845
|
0.2910
|
0.4178
|
0.4300
|
0.5300
|
0.5400
|
Announcement Date
|
23/11/20
|
24/11/21
|
24/11/22
|
24/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
-
|
1,441
|
2,905
|
-
|
1,255
|
1,127
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
34.61
|
52.49
|
-
|
56.79
|
45.38
|
Operating Margin
|
-
|
2.4%
|
1.81%
|
-
|
4.53%
|
4.03%
|
Earnings before Tax (EBT)
1 |
-
|
65.18
|
82.19
|
-
|
56.78
|
57.33
|
Net income
1 |
-
|
60.91
|
76.62
|
29.73
|
53.41
|
51.71
|
Net margin
|
-
|
4.23%
|
2.64%
|
-
|
4.26%
|
4.59%
|
EPS
2 |
0.0800
|
0.3200
|
0.4000
|
0.1500
|
0.2800
|
0.2700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/02/23
|
12/05/23
|
12/05/23
|
11/08/23
|
24/11/23
|
12/02/24
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
208
|
64.1
|
307
|
-131
|
73.3
|
76.7
|
ROE (net income / shareholders' equity)
|
-
|
9.14%
|
2.85%
|
4.12%
|
4.2%
|
5%
|
5%
|
ROA (Net income/ Total Assets)
|
-
|
6.88%
|
2.08%
|
3.1%
|
3.2%
|
3.9%
|
3.8%
|
Assets
1 |
-
|
4,942
|
5,283
|
5,152
|
5,188
|
5,256
|
5,447
|
Book Value Per Share
2 |
-
|
20.30
|
19.20
|
20.40
|
20.90
|
21.40
|
22.00
|
Cash Flow per Share
2 |
-
|
-
|
-
|
2.790
|
2.720
|
2.910
|
2.910
|
Capex
1 |
-
|
225
|
292
|
230
|
235
|
218
|
218
|
Capex / Sales
|
-
|
4.25%
|
4.96%
|
4.24%
|
4.1%
|
3.56%
|
3.33%
|
Announcement Date
|
23/11/20
|
24/11/21
|
24/11/22
|
24/11/23
|
-
|
-
|
-
|
Last Close Price
13.5
THB Average target price
15
THB Spread / Average Target +11.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.75% | 7.49B | | -0.09% | 6.59B | | +10.13% | 4.93B | | +19.35% | 4.13B | | -0.44% | 4B | | -4.47% | 3.7B | | +16.90% | 3.38B | | +41.73% | 3.03B | | +5.62% | 1.68B |
Tire & Tube Manufacturers
|