End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
1.26 THB | -0.79% | +4.13% | -6.67% |
04-25 | Jakpaisan Estate Public Company Limited Approves Dividend for the Year 2023, Payable on May 15, 2024 | CI |
04-25 | Jakpaisan Estate Public Company Limited Approves Appointment of Directors | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 |
---|---|---|---|
Capitalization 1 | 537.6 | 467.2 | 432 |
Enterprise Value (EV) 1 | 735.8 | 812.8 | 719.2 |
P/E ratio | 45.1 x | 180 x | 13.6 x |
Yield | - | - | 3.7% |
Capitalization / Revenue | 3.14 x | 5.25 x | 1.53 x |
EV / Revenue | 4.3 x | 9.13 x | 2.55 x |
EV / EBITDA | 82.6 x | 3,311 x | 12.6 x |
EV / FCF | -18.9 x | -5.67 x | -11.5 x |
FCF Yield | -5.3% | -17.6% | -8.68% |
Price to Book | 1.26 x | 1.09 x | 0.94 x |
Nbr of stocks (in thousands) | 320,000 | 320,000 | 320,000 |
Reference price 2 | 1.680 | 1.460 | 1.350 |
Announcement Date | 25/02/22 | 23/02/23 | 27/02/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 210.8 | 156.2 | 86.42 | 171 | 89.07 | 282.2 |
EBITDA 1 | 66.56 | 41.14 | 10.27 | 8.908 | 0.2455 | 57.14 |
EBIT 1 | 64.62 | 38.87 | 8.103 | 6.326 | -2.619 | 54.64 |
Operating Margin | 30.66% | 24.89% | 9.38% | 3.7% | -2.94% | 19.36% |
Earnings before Tax (EBT) 1 | 58.22 | 40.85 | 14.77 | 11.48 | 0.4372 | 39.75 |
Net income 1 | 45.52 | 33.83 | 14.17 | 11.82 | 2.596 | 31.76 |
Net margin | 21.6% | 21.66% | 16.39% | 6.91% | 2.91% | 11.26% |
EPS 2 | 0.2270 | 0.1426 | 0.0597 | 0.0372 | 0.008111 | 0.0992 |
Free Cash Flow 1 | 95.23 | -64.57 | -57.54 | -39.03 | -143.5 | -62.45 |
FCF margin | 45.18% | -41.34% | -66.58% | -22.82% | -161.06% | -22.13% |
FCF Conversion (EBITDA) | 143.09% | - | - | - | - | - |
FCF Conversion (Net income) | 209.2% | - | - | - | - | - |
Dividend per Share | - | - | 0.0400 | - | - | 0.0500 |
Announcement Date | 12/06/20 | 12/06/20 | 01/03/21 | 25/02/22 | 23/02/23 | 27/02/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 154 | 205 | 264 | 198 | 346 | 287 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2.319 x | 4.978 x | 25.72 x | 22.26 x | 1,408 x | 5.026 x |
Free Cash Flow 1 | 95.2 | -64.6 | -57.5 | -39 | -143 | -62.5 |
ROE (net income / shareholders' equity) | 20.7% | 11.6% | 4.57% | 3.21% | 0.61% | 7.15% |
ROA (Net income/ Total Assets) | 9.65% | 4.7% | 0.89% | 0.63% | -0.22% | 4.21% |
Assets 1 | 471.9 | 720.2 | 1,589 | 1,886 | -1,170 | 754.8 |
Book Value Per Share 2 | 1.160 | 1.310 | 1.310 | 1.330 | 1.340 | 1.440 |
Cash Flow per Share 2 | 0 | 0.0300 | 0.0100 | 0.0500 | 0.0200 | 0.0500 |
Capex 1 | 1.05 | 1.24 | 2.99 | 1.15 | 1.02 | 1.17 |
Capex / Sales | 0.5% | 0.79% | 3.46% | 0.67% | 1.14% | 0.41% |
Announcement Date | 12/06/20 | 12/06/20 | 01/03/21 | 25/02/22 | 23/02/23 | 27/02/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-6.67% | 11.05M | |
-1.12% | 49.23B | |
+14.15% | 24.61B | |
+0.07% | 17.82B | |
+16.16% | 15.11B | |
+23.61% | 13.18B | |
+40.33% | 7.43B | |
+11.88% | 6.84B | |
-1.87% | 6.34B | |
+10.65% | 6.28B |
- Stock Market
- Equities
- JAK Stock
- Financials Jakpaisan Estate