Stock TVO THAI VEGETABLE OIL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Thai Vegetable Oil

Equities

TVO

TH0209010Z07

Food Processing

End-of-day quote Thailand S.E.
Other stock markets
 23:00:00 13/05/2024 BST 		5-day change 1st Jan Change
21.5 THB +1.42% Intraday chart for Thai Vegetable Oil +5.39% +0.47%
05-10 Thai Vegetable Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-26 Thai Vegetable Oil Public Company Limited Approves Dividend for the Last Six Months of 2023, Payable on May 17, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 22,237 27,291 25,067 25,350 19,035 19,124 - -
Enterprise Value (EV) 1 21,482 27,291 25,067 25,026 19,035 23,323 22,261 20,877
P/E ratio 15.8 x 16.5 x 12.1 x 15.8 x 26.1 x 13.5 x 12.1 x 10.7 x
Yield 5.27% 5.04% 7.1% - - 6.09% 6.81% 7.7%
Capitalization / Revenue 0.94 x 1.09 x 0.8 x 0.65 x 0.56 x 0.55 x 0.53 x 0.51 x
EV / Revenue 0.91 x 1.09 x 0.8 x 0.64 x 0.56 x 0.67 x 0.62 x 0.56 x
EV / EBITDA 10.9 x 11.3 x 10 x 9.81 x 30.3 x 11.1 x 9.51 x 8.02 x
EV / FCF 30 x 14.7 x 52.9 x 12.6 x - 40.2 x 16.2 x 13.7 x
FCF Yield 3.34% 6.82% 1.89% 7.96% - 2.49% 6.18% 7.3%
Price to Book 2.57 x 2.99 x 2.64 x 2.48 x - 1.85 x 1.72 x 1.58 x
Nbr of stocks (in thousands) 889,472 889,472 889,472 889,471 889,471 889,471 - -
Reference price 2 25.00 30.68 28.18 28.50 21.40 21.50 21.50 21.50
Announcement Date 28/02/20 01/03/21 25/02/22 24/02/23 28/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 23,587 24,963 31,307 39,107 34,195 34,631 35,760 37,225
EBITDA 1 1,967 2,411 2,507 2,552 627.9 2,094 2,340 2,603
EBIT 1 1,595 2,057 2,163 2,227 331.6 1,669 1,890 2,150
Operating Margin 6.76% 8.24% 6.91% 5.7% 0.97% 4.82% 5.29% 5.78%
Earnings before Tax (EBT) 1 1,807 2,135 2,625 2,035 928.7 1,781 2,004 2,265
Net income 1 1,411 1,656 2,068 1,604 729.6 1,416 1,581 1,787
Net margin 5.98% 6.63% 6.6% 4.1% 2.13% 4.09% 4.42% 4.8%
EPS 2 1.582 1.864 2.327 1.800 0.8200 1.590 1.775 2.010
Free Cash Flow 1 716.9 1,862 473.5 1,991 - 580 1,376 1,524
FCF margin 3.04% 7.46% 1.51% 5.09% - 1.67% 3.85% 4.09%
FCF Conversion (EBITDA) 36.45% 77.24% 18.89% 78.04% - 27.7% 58.79% 58.53%
FCF Conversion (Net income) 50.83% 112.46% 22.9% 124.14% - 40.96% 87.03% 85.25%
Dividend per Share 2 1.318 1.545 2.000 - - 1.310 1.465 1.655
Announcement Date 28/02/20 01/03/21 25/02/22 24/02/23 28/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 12,315 15,408 8,145 9,319 9,539 10,294 9,956 - 9,084 7,515 - -
EBITDA - - - 791.6 - - - - - - - -
EBIT 1 1,044 1,978 -27.57 708.7 951.3 697.2 -130.1 - -106.5 216.2 281.9 333.3
Operating Margin 8.47% 12.84% -0.34% 7.61% 9.97% 6.77% -1.31% - -1.17% 2.88% - -
Earnings before Tax (EBT) 1,091 2,050 126.6 824.8 1,199 743.9 -733 - - 314.1 - -
Net income 1 834.3 1,609 99.25 661.1 953.6 592.8 -603.2 128.2 35.2 250.4 315.7 308.5
Net margin 6.77% 10.44% 1.22% 7.09% 10% 5.76% -6.06% - 0.39% 3.33% - -
EPS 0.9364 1.809 0.1182 0.7454 0.9727 0.6700 -0.6800 - - 0.2800 - -
Dividend per Share - 1.182 - - - - - - - - - -
Announcement Date 14/08/20 13/08/21 25/02/22 13/05/22 11/08/22 11/11/22 24/02/23 12/05/23 11/08/23 10/11/23 28/02/24 13/05/24
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 4,199 3,137 1,753
Net Cash position 1 754 - - 324 - - - -
Leverage (Debt/EBITDA) - - - - - 2.006 x 1.34 x 0.6735 x
Free Cash Flow 1 717 1,862 473 1,991 - 580 1,376 1,524
ROE (net income / shareholders' equity) 16.5% 18.6% 22.2% 16.2% - 13.8% 14.8% 15.4%
ROA (Net income/ Total Assets) 12.4% 12.9% 15.2% 10.1% - 9.3% 10.4% 10.9%
Assets 1 11,403 12,837 13,625 15,880 - 15,226 15,202 16,394
Book Value Per Share 2 9.740 10.30 10.70 11.50 - 11.60 12.50 13.60
Cash Flow per Share - - - - - - - -
Capex 1 604 481 340 421 - 954 375 400
Capex / Sales 2.56% 1.93% 1.09% 1.08% - 2.75% 1.05% 1.07%
Announcement Date 28/02/20 01/03/21 25/02/22 24/02/23 28/02/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Thai Vegetable Oil

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
21.5 THB
Average target price
21.57 THB
Spread / Average Target
+0.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Food Processing

1st Jan change Capi.
THAI VEGETABLE OIL Stock Thai Vegetable Oil
+0.47% 513M
NESTLÉ S.A. Stock Nestlé S.A.
-2.94% 274B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-0.69% 96.26B
KRAFT HEINZ Stock Kraft Heinz
-2.14% 44.31B
THE HERSHEY COMPANY Stock The Hershey Company
+12.04% 42.37B
DANONE Stock Danone
+1.23% 41.57B
GENERAL MILLS, INC. Stock General Mills, Inc.
+8.77% 39.88B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-14.61% 30.97B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-6.54% 29.04B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+14.87% 25.19B
Other Food Processing
  1. Stock Market
  2. Equities
  3. TVO Stock
  4. Financials Thai Vegetable Oil