End-of-day quote
Thailand S.E.
23:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1.76
THB
|
0.00%
|
|
-1.68%
|
+5.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
161,884
|
104,122
|
142,036
|
136,454
|
162,159
|
171,242
|
-
|
-
|
Enterprise Value (EV)
1 |
161,884
|
104,122
|
142,036
|
136,454
|
162,159
|
171,242
|
171,242
|
171,242
|
P/E ratio
|
11.3
x
|
10.3
x
|
13.6
x
|
9.64
x
|
8.79
x
|
8.69
x
|
8.26
x
|
7.68
x
|
Yield
|
2.38%
|
4.17%
|
2.59%
|
-
|
-
|
6.69%
|
6.83%
|
8.06%
|
Capitalization / Revenue
|
4.07
x
|
1.51
x
|
2.17
x
|
2.07
x
|
2.29
x
|
2.44
x
|
2.36
x
|
2.29
x
|
EV / Revenue
|
4.07
x
|
1.51
x
|
2.17
x
|
2.07
x
|
2.29
x
|
2.44
x
|
2.36
x
|
2.29
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.83
x
|
0.51
x
|
0.67
x
|
0.62
x
|
0.71
x
|
0.72
x
|
0.69
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
96,359,354
|
96,409,417
|
96,622,875
|
96,776,074
|
97,101,488
|
97,296,739
|
-
|
-
|
Reference price
2 |
1.680
|
1.080
|
1.470
|
1.410
|
1.670
|
1.760
|
1.760
|
1.760
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
39,821
|
68,791
|
65,537
|
65,852
|
70,961
|
70,067
|
72,585
|
74,825
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19,147
|
37,169
|
34,318
|
34,634
|
39,682
|
38,732
|
39,783
|
41,148
|
Operating Margin
|
48.08%
|
54.03%
|
52.36%
|
52.59%
|
55.92%
|
55.28%
|
54.81%
|
54.99%
|
Earnings before Tax (EBT)
1 |
8,810
|
12,338
|
12,804
|
17,547
|
17,482
|
20,447
|
22,228
|
23,578
|
Net income
1 |
7,222
|
10,112
|
10,474
|
14,195
|
18,462
|
20,085
|
21,701
|
23,513
|
Net margin
|
18.14%
|
14.7%
|
15.98%
|
21.56%
|
26.02%
|
28.67%
|
29.9%
|
31.42%
|
EPS
2 |
0.1485
|
0.1047
|
0.1083
|
0.1462
|
0.1900
|
0.2026
|
0.2132
|
0.2291
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0400
|
0.0450
|
0.0380
|
-
|
-
|
0.1178
|
0.1203
|
0.1418
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
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
|
2025 Q1
|
---|
Net sales
1 |
-
|
15,663
|
17,131
|
15,774
|
15,889
|
16,349
|
-
|
16,870
|
17,760
|
34,630
|
18,000
|
18,332
|
17,670
|
17,768
|
17,768
|
17,818
|
17,805
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
8,395
|
8,509
|
8,787
|
8,627
|
8,902
|
8,317
|
9,567
|
9,897
|
19,464
|
10,222
|
9,996
|
10,099
|
9,416
|
-
|
-
|
-
|
Operating Margin
|
-
|
53.6%
|
49.67%
|
55.71%
|
54.3%
|
54.45%
|
-
|
56.71%
|
55.73%
|
56.2%
|
56.79%
|
54.53%
|
57.16%
|
52.99%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
2,868
|
3,492
|
3,979
|
4,245
|
4,541
|
4,782
|
5,291
|
5,653
|
-
|
5,868
|
669.9
|
4,982
|
-
|
-
|
-
|
-
|
Net income
1 |
7,258
|
2,359
|
2,799
|
3,195
|
3,438
|
3,715
|
3,847
|
4,295
|
4,566
|
8,861
|
4,735
|
4,866
|
5,334
|
5,143
|
-
|
-
|
-
|
Net margin
|
-
|
15.06%
|
16.34%
|
20.25%
|
21.64%
|
22.72%
|
-
|
25.46%
|
25.71%
|
25.59%
|
26.31%
|
26.55%
|
30.19%
|
28.95%
|
-
|
-
|
-
|
EPS
2 |
0.0753
|
0.0244
|
0.0289
|
0.0330
|
0.0353
|
0.0380
|
0.0399
|
0.0442
|
0.0470
|
0.0912
|
0.0486
|
0.0502
|
0.0500
|
0.0533
|
0.0505
|
0.0519
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1255
|
-
|
Announcement Date
|
20/07/20
|
20/10/21
|
20/01/22
|
20/04/22
|
20/07/22
|
20/10/22
|
20/01/23
|
19/04/23
|
19/07/23
|
19/07/23
|
19/10/23
|
19/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
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)
|
4.92%
|
5.06%
|
5.04%
|
6.6%
|
8.24%
|
8.71%
|
8.89%
|
8.99%
|
ROA (Net income/ Total Assets)
|
0.52%
|
0.55%
|
0.59%
|
0.79%
|
1.01%
|
1.08%
|
1.21%
|
1.27%
|
Assets
1 |
1,378,073
|
1,833,245
|
1,784,335
|
1,796,859
|
1,825,354
|
1,855,589
|
1,800,452
|
1,853,819
|
Book Value Per Share
2 |
2.020
|
2.120
|
2.180
|
2.260
|
2.360
|
2.450
|
2.560
|
2.700
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
1.76
THB Average target price
2.019
THB Spread / Average Target +14.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.39% | 4.65B | | +12.00% | 547B | | +10.60% | 291B | | +12.04% | 250B | | +21.78% | 210B | | +17.11% | 171B | | +11.40% | 169B | | +11.01% | 164B | | +3.27% | 143B | | -11.10% | 139B |
Other Banks
|