End-of-day quote
Thailand S.E.
23:00:00 22/05/2024 BST
|
5-day change
|
1st Jan Change
|
98
THB
|
+1.03%
|
|
+1.03%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
79,465
|
70,858
|
76,863
|
79,465
|
79,865
|
78,865
|
-
|
-
|
Enterprise Value (EV)
1 |
79,465
|
70,858
|
76,863
|
79,465
|
79,865
|
78,865
|
78,865
|
78,865
|
P/E ratio
|
10.9
x
|
11.7
x
|
11.3
x
|
11
x
|
10.9
x
|
11.3
x
|
11.1
x
|
10.8
x
|
Yield
|
7.81%
|
7.12%
|
8.07%
|
7.81%
|
7.77%
|
7.82%
|
7.93%
|
7.97%
|
Capitalization / Revenue
|
4.18
x
|
3.75
x
|
4.08
x
|
4.33
x
|
4.19
x
|
4.04
x
|
3.86
x
|
3.68
x
|
EV / Revenue
|
4.18
x
|
3.75
x
|
4.08
x
|
4.33
x
|
4.19
x
|
4.04
x
|
3.86
x
|
3.68
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.03
x
|
1.8
x
|
1.87
x
|
1.86
x
|
1.88
x
|
1.82
x
|
1.78
x
|
1.75
x
|
Nbr of stocks (in thousands)
|
800,655
|
800,655
|
800,655
|
800,655
|
800,655
|
800,655
|
-
|
-
|
Reference price
2 |
99.25
|
88.50
|
96.00
|
99.25
|
99.75
|
98.50
|
98.50
|
98.50
|
Announcement Date
|
14/01/20
|
18/01/21
|
14/01/22
|
16/01/23
|
15/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,033
|
18,904
|
18,829
|
18,341
|
19,046
|
19,538
|
20,422
|
21,449
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9,762
|
10,892
|
10,549
|
9,711
|
9,705
|
10,063
|
10,907
|
11,920
|
Operating Margin
|
51.29%
|
57.62%
|
56.03%
|
52.95%
|
50.96%
|
51.5%
|
53.41%
|
55.57%
|
Earnings before Tax (EBT)
1 |
9,056
|
7,562
|
8,489
|
8,988
|
9,092
|
8,810
|
9,048
|
9,378
|
Net income
1 |
7,270
|
6,063
|
6,781
|
7,222
|
7,303
|
7,106
|
7,256
|
7,531
|
Net margin
|
38.2%
|
32.08%
|
36.02%
|
39.38%
|
38.34%
|
36.37%
|
35.53%
|
35.11%
|
EPS
2 |
9.080
|
7.570
|
8.470
|
9.020
|
9.120
|
8.746
|
8.886
|
9.160
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
7.750
|
6.300
|
7.750
|
7.750
|
7.750
|
7.705
|
7.814
|
7.850
|
Announcement Date
|
14/01/20
|
18/01/21
|
14/01/22
|
16/01/23
|
15/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
4,835
|
4,419
|
4,564
|
4,478
|
-
|
4,640
|
4,743
|
9,414
|
4,807
|
4,825
|
4,703
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,659
|
2,320
|
2,439
|
2,323
|
2,629
|
2,359
|
2,366
|
-
|
2,478
|
2,473
|
2,440
|
2,456
|
-
|
-
|
Operating Margin
|
-
|
54.99%
|
52.5%
|
53.45%
|
51.87%
|
-
|
50.83%
|
49.88%
|
-
|
51.56%
|
51.24%
|
51.88%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
2,251
|
2,235
|
2,300
|
2,204
|
2,250
|
2,233
|
2,303
|
-
|
2,332
|
-
|
2,161
|
-
|
-
|
-
|
Net income
1 |
2,819
|
1,791
|
1,795
|
1,849
|
1,771
|
1,806
|
1,793
|
1,854
|
3,646
|
1,874
|
1,782
|
1,733
|
1,718
|
-
|
-
|
Net margin
|
-
|
37.05%
|
40.63%
|
40.5%
|
39.56%
|
-
|
38.63%
|
39.08%
|
38.74%
|
39%
|
36.92%
|
36.85%
|
-
|
-
|
-
|
EPS
2 |
3.520
|
2.240
|
2.240
|
2.310
|
2.210
|
2.260
|
2.240
|
2.320
|
4.550
|
2.340
|
2.220
|
2.160
|
2.124
|
2.086
|
2.130
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
7.750
|
-
|
-
|
-
|
-
|
7.750
|
-
|
-
|
-
|
8.000
|
Announcement Date
|
17/07/20
|
14/01/22
|
18/04/22
|
14/07/22
|
12/10/22
|
16/01/23
|
18/04/23
|
12/07/23
|
12/07/23
|
11/10/23
|
15/01/24
|
17/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.9%
|
15.4%
|
16.8%
|
17.2%
|
17.1%
|
16.3%
|
16.1%
|
16.5%
|
ROA (Net income/ Total Assets)
|
2.42%
|
2.11%
|
2.61%
|
2.84%
|
2.63%
|
2.48%
|
2.45%
|
2.43%
|
Assets
1 |
300,423
|
286,798
|
259,528
|
254,502
|
278,068
|
286,964
|
296,201
|
310,199
|
Book Value Per Share
2 |
49.00
|
49.30
|
51.50
|
53.40
|
53.00
|
54.10
|
55.30
|
56.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/01/20
|
18/01/21
|
14/01/22
|
16/01/23
|
15/01/24
|
-
|
-
|
-
|
Last Close Price
98.5
THB Average target price
101.7
THB Spread / Average Target +3.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.91% | 310B | | +22.51% | 254B | | +22.33% | 210B | | +25.59% | 188B | | +30.87% | 172B | | +9.11% | 163B | | +7.40% | 149B | | -10.29% | 139B | | +7.53% | 132B |
Other Banks
|