End-of-day quote
Thailand S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
12.4
THB
|
-.--%
|
|
-2.36%
|
-6.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,231
|
9,372
|
12,386
|
15,784
|
14,469
|
13,592
|
-
|
-
|
Enterprise Value (EV)
1 |
4,231
|
10,981
|
13,323
|
12,092
|
12,925
|
14,342
|
17,476
|
13,592
|
P/E ratio
|
-1.88
x
|
18.2
x
|
86.9
x
|
360
x
|
41.3
x
|
42
x
|
70.9
x
|
177
x
|
Yield
|
5.18%
|
2.34%
|
-
|
3.47%
|
-
|
1.09%
|
0.81%
|
0.4%
|
Capitalization / Revenue
|
0.91
x
|
2.63
x
|
3.75
x
|
5.1
x
|
5.51
x
|
5.16
x
|
4.82
x
|
4.76
x
|
EV / Revenue
|
0.91
x
|
3.09
x
|
4.03
x
|
3.91
x
|
4.92
x
|
5.45
x
|
6.2
x
|
4.76
x
|
EV / EBITDA
|
2.4
x
|
5.51
x
|
11.2
x
|
10.9
x
|
14.4
x
|
13.4
x
|
16.6
x
|
12.9
x
|
EV / FCF
|
2.95
x
|
6.49
x
|
11.6
x
|
6.23
x
|
-27.8
x
|
-22.1
x
|
-5.4
x
|
-7.32
x
|
FCF Yield
|
33.9%
|
15.4%
|
8.65%
|
16.1%
|
-3.59%
|
-4.53%
|
-18.5%
|
-13.7%
|
Price to Book
|
0.38
x
|
0.83
x
|
1.11
x
|
1.5
x
|
1.41
x
|
1.31
x
|
1.31
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
1,096,102
|
1,096,102
|
1,096,102
|
1,096,102
|
1,096,102
|
1,096,102
|
-
|
-
|
Reference price
2 |
3.860
|
8.550
|
11.30
|
14.40
|
13.20
|
12.40
|
12.40
|
12.40
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/10/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,663
|
3,557
|
3,303
|
3,096
|
2,627
|
2,632
|
2,820
|
2,858
|
EBITDA
1 |
1,765
|
1,994
|
1,189
|
1,107
|
899
|
1,068
|
1,050
|
1,057
|
EBIT
1 |
-47.55
|
722
|
69.19
|
486.3
|
249
|
263.7
|
341
|
252.5
|
Operating Margin
|
-1.02%
|
20.3%
|
2.09%
|
15.71%
|
9.48%
|
10.02%
|
12.09%
|
8.83%
|
Earnings before Tax (EBT)
1 |
-1,906
|
628
|
231.9
|
198.6
|
491.8
|
402.8
|
249.2
|
120.3
|
Net income
1 |
-2,250
|
513.8
|
143.6
|
42.21
|
353.6
|
319.8
|
193.2
|
86
|
Net margin
|
-48.25%
|
14.45%
|
4.35%
|
1.36%
|
13.46%
|
12.15%
|
6.85%
|
3.01%
|
EPS
2 |
-2.050
|
0.4700
|
0.1300
|
0.0400
|
0.3200
|
0.2950
|
0.1750
|
0.0700
|
Free Cash Flow
1 |
1,435
|
1,691
|
1,152
|
1,941
|
-464.6
|
-650
|
-3,234
|
-1,857
|
FCF margin
|
30.76%
|
47.55%
|
34.89%
|
62.71%
|
-17.69%
|
-24.7%
|
-114.64%
|
-64.97%
|
FCF Conversion (EBITDA)
|
81.3%
|
84.81%
|
96.91%
|
175.4%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
329.18%
|
802.15%
|
4,599.38%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
0.2000
|
-
|
0.5000
|
-
|
0.1350
|
0.1000
|
0.0500
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/10/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
|
793.7
|
690.7
|
736.6
|
761.6
|
365
|
735.3
|
636.4
|
622.6
|
629.5
|
608.7
|
-
|
EBITDA
|
313.9
|
266.2
|
-
|
339
|
-203.6
|
284.7
|
-
|
252
|
167.6
|
174.8
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
131.6
|
-
|
83.77
|
-0.6648
|
27.28
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
17.9%
|
-
|
13.45%
|
-0.11%
|
4.48%
|
-
|
Earnings before Tax (EBT)
|
-
|
111.7
|
324.8
|
171.6
|
-
|
132.8
|
489.9
|
153.2
|
-284
|
324
|
-
|
Net income
1 |
-72.13
|
50.6
|
309.3
|
120.9
|
-438.5
|
89.57
|
456.6
|
113.6
|
-306.1
|
287.6
|
54
|
Net margin
|
-9.09%
|
7.33%
|
41.99%
|
15.87%
|
-120.14%
|
12.18%
|
71.74%
|
18.24%
|
-48.63%
|
47.25%
|
-
|
EPS
|
-0.0668
|
0.0500
|
0.2800
|
0.1100
|
-0.4000
|
0.0800
|
0.4200
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
5/6/22
|
8/5/22
|
11/8/22
|
2/10/23
|
5/9/23
|
8/8/23
|
11/3/23
|
2/8/24
|
5/8/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,609
|
937
|
-
|
-
|
750
|
3,884
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
3,692
|
1,543
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.807
x
|
0.7879
x
|
-
|
-
|
0.7024
x
|
3.699
x
|
-
|
Free Cash Flow
1 |
1,435
|
1,691
|
1,152
|
1,941
|
-465
|
-650
|
-3,234
|
-1,857
|
ROE (net income / shareholders' equity)
|
-18.7%
|
4.99%
|
1.28%
|
0.39%
|
3.4%
|
3.11%
|
1.81%
|
0.81%
|
ROA (Net income/ Total Assets)
|
-11.5%
|
3.29%
|
0.9%
|
0.28%
|
2.44%
|
2.12%
|
1.12%
|
0.47%
|
Assets
1 |
19,599
|
15,596
|
16,008
|
15,095
|
14,506
|
15,118
|
17,332
|
18,169
|
Book Value Per Share
2 |
10.00
|
10.30
|
10.20
|
9.630
|
9.330
|
9.470
|
9.490
|
9.320
|
Cash Flow per Share
2 |
-
|
-
|
1.120
|
1.830
|
0.9200
|
0.9000
|
0.6000
|
0.8000
|
Capex
1 |
226
|
78
|
72.2
|
61.3
|
1,472
|
2,853
|
3,778
|
1,815
|
Capex / Sales
|
4.84%
|
2.19%
|
2.19%
|
1.98%
|
56.03%
|
108.39%
|
133.96%
|
63.48%
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/10/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
12.4
THB Average target price
15.78
THB Spread / Average Target +27.22% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.06% | 369M | | -8.71% | 157B | | -9.94% | 9.09B | | +15.87% | 5.21B | | -26.85% | 3.66B | | +8.99% | 2.38B | | -43.56% | 2.05B | | +31.23% | 1.65B | | -15.71% | 1.46B | | +37.23% | 1.16B |
Satellite Service Operators
|