End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
4.52 THB | -6.22% | -20.00% | 0.00% |
Valuation
Fiscal Period: December | 2024 | 2025 | 2026 |
---|---|---|---|
Capitalization 1 | 1,483 | - | - |
Enterprise Value (EV) 1 | 1,483 | 1,483 | 1,483 |
P/E ratio | 7.79 x | 6.85 x | 6.28 x |
Yield | 5.09% | 5.75% | 6.42% |
Capitalization / Revenue | 0.68 x | 0.6 x | 0.53 x |
EV / Revenue | 0.68 x | 0.6 x | 0.53 x |
EV / EBITDA | 6.13 x | 5.35 x | 4.88 x |
EV / FCF | -46 x | 14.4 x | 6.32 x |
FCF Yield | -2.17% | 6.96% | 15.8% |
Price to Book | 3.53 x | 3.45 x | 3.5 x |
Nbr of stocks (in thousands) | 328,000 | - | - |
Reference price 2 | 4.520 | 4.520 | 4.520 |
Announcement Date | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 1,098 | 1,556 | 2,189 | 2,481 | 2,782 |
EBITDA 1 | - | - | 242 | 277 | 304 |
EBIT 1 | - | - | 238 | 272 | 297 |
Operating Margin | - | - | 10.87% | 10.96% | 10.68% |
Earnings before Tax (EBT) 1 | - | - | 237 | 271 | 297 |
Net income 1 | 107 | - | 190 | 217 | 237 |
Net margin | 9.74% | - | 8.68% | 8.75% | 8.52% |
EPS 2 | - | - | 0.5800 | 0.6600 | 0.7200 |
Free Cash Flow 1 | - | - | -32.23 | 103.2 | 234.6 |
FCF margin | - | - | -1.47% | 4.16% | 8.43% |
FCF Conversion (EBITDA) | - | - | - | 37.26% | 77.16% |
FCF Conversion (Net income) | - | - | - | 47.57% | 98.97% |
Dividend per Share 2 | - | - | 0.2300 | 0.2600 | 0.2900 |
Announcement Date | 14/02/24 | 27/02/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt | - | - | - | - | - |
Net Cash position | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | - | - | -32.2 | 103 | 235 |
ROE (net income / shareholders' equity) | - | - | 66.9% | 51% | 55.7% |
ROA (Net income/ Total Assets) | - | - | 29.9% | 27.7% | 26.3% |
Assets 1 | - | - | 635.5 | 783.4 | 901.1 |
Book Value Per Share 2 | - | 1.070 | 1.280 | 1.310 | 1.290 |
Cash Flow per Share 2 | - | - | 0.2200 | 0.1600 | 0.7300 |
Capex 1 | - | - | 10 | 9 | 9 |
Capex / Sales | - | - | 0.46% | 0.36% | 0.32% |
Announcement Date | 14/02/24 | 27/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
0.00% | 43.09M | |
-18.68% | 179B | |
+0.22% | 166B | |
+4.28% | 157B | |
+4.91% | 100B | |
+52.56% | 94.79B | |
+15.34% | 84.92B | |
-2.04% | 74.43B | |
-1.38% | 46.69B | |
-35.88% | 42.73B |
- Stock Market
- Equities
- NAT Stock
- Financials NAT Absolute Technologies