End-of-day quote
Thailand S.E.
23:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
5.75
THB
|
0.00%
|
|
-0.86%
|
+4.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,183
|
5,375
|
7,603
|
7,075
|
5,223
|
5,460
|
-
|
-
|
Enterprise Value (EV)
1 |
9,314
|
8,735
|
10,994
|
10,976
|
5,223
|
9,363
|
9,321
|
5,460
|
P/E ratio
|
8.17
x
|
10.6
x
|
8.52
x
|
12.1
x
|
12.9
x
|
9.66
x
|
9.69
x
|
9.13
x
|
Yield
|
9.03%
|
8.97%
|
7.68%
|
8.35%
|
-
|
9.74%
|
9.86%
|
10.1%
|
Capitalization / Revenue
|
8.06
x
|
7.84
x
|
9.95
x
|
9.47
x
|
5.99
x
|
6.23
x
|
6.21
x
|
5.92
x
|
EV / Revenue
|
12.1
x
|
12.7
x
|
14.4
x
|
14.7
x
|
5.99
x
|
10.7
x
|
10.6
x
|
5.92
x
|
EV / EBITDA
|
13.7
x
|
14.9
x
|
16.4
x
|
17.6
x
|
7.03
x
|
12.7
x
|
12.6
x
|
7.2
x
|
EV / FCF
|
-
|
-
|
19.1
x
|
-
|
-
|
10.2
x
|
10.1
x
|
5.95
x
|
FCF Yield
|
-
|
-
|
5.24%
|
-
|
-
|
9.78%
|
9.91%
|
16.8%
|
Price to Book
|
0.97
x
|
0.87
x
|
0.98
x
|
0.83
x
|
-
|
0.64
x
|
0.64
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
702,634
|
702,634
|
840,134
|
949,616
|
949,616
|
949,616
|
-
|
-
|
Reference price
2 |
8.800
|
7.650
|
9.050
|
7.450
|
5.500
|
5.750
|
5.750
|
5.750
|
Announcement Date
|
18/02/20
|
17/02/21
|
21/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
767
|
686
|
764.3
|
747.2
|
871.9
|
876.5
|
878.7
|
923
|
EBITDA
1 |
680.2
|
584.5
|
670.1
|
622.6
|
742.6
|
739.5
|
740.7
|
758
|
EBIT
1 |
680.2
|
584.5
|
565.4
|
-
|
-
|
739.5
|
747
|
758
|
Operating Margin
|
88.68%
|
85.21%
|
73.98%
|
-
|
-
|
84.37%
|
85.02%
|
82.12%
|
Earnings before Tax (EBT)
1 |
756.4
|
609.1
|
892.6
|
583.4
|
406.2
|
567.5
|
564.7
|
595
|
Net income
1 |
756.4
|
609.1
|
892.6
|
583.4
|
406.2
|
567.5
|
564.7
|
595
|
Net margin
|
98.61%
|
88.79%
|
116.78%
|
78.07%
|
46.59%
|
64.75%
|
64.26%
|
64.46%
|
EPS
2 |
1.076
|
0.7250
|
1.062
|
0.6143
|
0.4278
|
0.5950
|
0.5933
|
0.6300
|
Free Cash Flow
1 |
-
|
-
|
576.5
|
-
|
-
|
916
|
923.9
|
917.9
|
FCF margin
|
-
|
-
|
75.42%
|
-
|
-
|
104.51%
|
105.14%
|
99.44%
|
FCF Conversion (EBITDA)
|
-
|
-
|
86.02%
|
-
|
-
|
123.87%
|
124.73%
|
121.09%
|
FCF Conversion (Net income)
|
-
|
-
|
64.58%
|
-
|
-
|
161.41%
|
163.61%
|
154.26%
|
Dividend per Share
2 |
0.7948
|
0.6863
|
0.6952
|
0.6224
|
-
|
0.5600
|
0.5667
|
0.5800
|
Announcement Date
|
18/02/20
|
17/02/21
|
21/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,130
|
3,360
|
3,391
|
3,902
|
-
|
3,903
|
3,861
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.602
x
|
5.749
x
|
5.06
x
|
6.267
x
|
-
|
5.278
x
|
5.213
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
576
|
-
|
-
|
916
|
924
|
918
|
ROE (net income / shareholders' equity)
|
12%
|
8.83%
|
7.44%
|
7.13%
|
-
|
6.65%
|
6.6%
|
6.9%
|
ROA (Net income/ Total Assets)
|
7.72%
|
5.69%
|
4.86%
|
4.65%
|
-
|
5%
|
4.73%
|
5.8%
|
Assets
1 |
9,803
|
10,701
|
18,359
|
12,546
|
-
|
11,350
|
11,930
|
10,259
|
Book Value Per Share
2 |
9.090
|
8.820
|
9.270
|
9.030
|
-
|
8.970
|
8.990
|
9.050
|
Cash Flow per Share
2 |
1.000
|
-0.6500
|
0.6900
|
-0.6700
|
-
|
0.6100
|
0.6100
|
0.6300
|
Capex
|
-
|
-
|
8.5
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
1.11%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/02/20
|
17/02/21
|
21/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
5.75
THB Average target price
8.233
THB Spread / Average Target +43.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.55% | 148M | | -20.56% | 98.04B | | +28.97% | 40.98B | | -20.86% | 9.65B | | -12.90% | 7.68B | | -25.01% | 6.45B | | -10.29% | 6.41B | | -10.29% | 6.25B | | -9.12% | 6.12B | | -12.41% | 5.3B |
Industrial REITs
|