Stock TURTLE NATION INTERNATIONAL EDUTAINMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nation International Edutainment

Equities

TURTLE

TH1042010005

Consumer Publishing

End-of-day quote Thailand S.E.
Other stock markets
 23:00:00 02/05/2024 BST 		5-day change 1st Jan Change
6.4 THB -1.54% Intraday chart for Nation International Edutainment 0.00% -8.57%
02-09 Super Turtle Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Super Turtle Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 738.4 767.7 811.5 1,396 11,683 11,127
Enterprise Value (EV) 1 399.6 509.7 650.6 1,229 7,708 7,633
P/E ratio -2.25 x -7.76 x -30.7 x 32.4 x -42.6 x -38 x
Yield - - - - - -
Capitalization / Revenue 7.46 x 12.4 x 10.3 x 14.5 x 47.3 x 20 x
EV / Revenue 4.04 x 8.21 x 8.23 x 12.8 x 31.2 x 13.7 x
EV / EBITDA -2.71 x 23.6 x -31 x -44 x -39.9 x -24.8 x
EV / FCF -12.1 x -32.8 x -11.8 x 185 x -36.6 x -24.1 x
FCF Yield -8.23% -3.05% -8.51% 0.54% -2.73% -4.15%
Price to Book 1.98 x 2.8 x 3.01 x 4.15 x 2.79 x 2.86 x
Nbr of stocks (in thousands) 365,549 365,549 365,549 365,549 1,589,549 1,589,549
Reference price 2 2.020 2.100 2.220 3.820 7.350 7.000
Announcement Date 13/02/19 11/02/20 11/02/21 09/02/22 10/02/23 09/02/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 99.02 62.1 79.05 96.3 247 556.3
EBITDA 1 -147.5 21.61 -20.97 -27.93 -193.4 -307.3
EBIT 1 -157.1 2.908 -30.04 -36.67 -218.9 -357.6
Operating Margin -158.7% 4.68% -38% -38.07% -88.61% -64.28%
Earnings before Tax (EBT) 1 -159.9 6.188 -29.85 -2.082 -181.1 -295.2
Net income 1 -168.9 -98.95 -26.44 43.12 -181.6 -293.1
Net margin -170.59% -159.34% -33.45% 44.77% -73.51% -52.68%
EPS 2 -0.8972 -0.2707 -0.0723 0.1180 -0.1727 -0.1844
Free Cash Flow 1 -32.9 -15.56 -55.37 6.658 -210.6 -316.8
FCF margin -33.23% -25.05% -70.04% 6.91% -85.25% -56.94%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - 15.44% - -
Dividend per Share - - - - - -
Announcement Date 13/02/19 11/02/20 11/02/21 09/02/22 10/02/23 09/02/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 339 258 161 168 3,975 3,493
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -32.9 -15.6 -55.4 6.66 -211 -317
ROE (net income / shareholders' equity) -52.1% 2.07% -9.04% 1.06% -8.02% -7.25%
ROA (Net income/ Total Assets) -25.5% 0.47% -5.38% -5.2% -5.54% -5.13%
Assets 1 661.7 -20,906 491.9 -829.5 3,279 5,711
Book Value Per Share 2 1.020 0.7500 0.7400 0.9200 2.640 2.450
Cash Flow per Share 2 0.9300 0.7000 0.4800 0.7000 1.820 1.690
Capex 1 12.4 3.53 0.32 26.7 109 287
Capex / Sales 12.52% 5.68% 0.41% 27.7% 44.03% 51.67%
Announcement Date 13/02/19 11/02/20 11/02/21 09/02/22 10/02/23 09/02/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Consumer Publishing

1st Jan change Capi.
NATION INTERNATIONAL EDUTAINMENT Stock Nation International Edutainment
-8.57% 277M
PEARSON PLC Stock Pearson plc
+3.46% 8.38B
SCHIBSTED ASA Stock Schibsted ASA
+14.01% 6.83B
SAUDI RESEARCH AND MEDIA GROUP Stock Saudi Research and Media Group
+41.54% 5.21B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED Stock Jiangsu Phoenix Publishing & Media Corporation Limited
+18.84% 3.69B
LAGARDÈRE S.A. Stock Lagardère S.A.
+17.25% 3.27B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD Stock China South Publishing & Media Group Co., Ltd
+25.57% 3.17B
KADOKAWA CORPORATION Stock Kadokawa Corporation
+4.63% 2.59B
SOUTHERN PUBLISHING AND MEDIA CO.,LTD. Stock Southern Publishing and Media Co.,Ltd.
+11.01% 1.76B
TX GROUP AG Stock TX Group AG
+23.68% 1.74B
Other Consumer Publishing
  1. Stock Market
  2. Equities
  3. TURTLE Stock
  4. Financials Nation International Edutainment