Stock CKP CK POWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials CK Power

Equities

CKP

TH4536010Z09

Electric Utilities

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-06-09 pm EDT 		5-day change 1st Jan Change
3.84 THB -0.52% Intraday chart for CK Power -3.52% +17.79%
May. 10 CK Power Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 CK Power Public Company Limited Approves Dividend for the Year 2023, Payable on May 23, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,322 36,257 40,647 37,070 26,502 31,217 - -
Enterprise Value (EV) 1 40,322 36,257 40,647 61,674 26,502 54,380 53,874 55,225
P/E ratio 49.6 x 89.2 x 18.7 x 15.2 x 18.1 x 17.7 x 15.5 x 14 x
Yield 0.6% 0.78% 1.6% - - 2.43% 2.52% 2.67%
Capitalization / Revenue 4.81 x 5.42 x 4.62 x 3.4 x 2.58 x 2.99 x 3 x 2.98 x
EV / Revenue 4.81 x 5.42 x 4.62 x 5.66 x 2.58 x 5.22 x 5.17 x 5.27 x
EV / EBITDA 14 x 19.7 x 12.1 x 18.1 x 6.99 x 16.3 x 15.6 x 16.9 x
EV / FCF 14 x 16.9 x 11.2 x 18.8 x - 18.9 x 14.5 x 13.3 x
FCF Yield 7.13% 5.91% 8.9% 5.31% - 5.28% 6.87% 7.54%
Price to Book 1.71 x 1.53 x 1.64 x 1.4 x - 1.1 x 1.06 x 1.01 x
Nbr of stocks (in thousands) 8,129,382 8,129,383 8,129,383 8,129,383 8,129,383 8,129,383 - -
Reference price 2 4.960 4.460 5.000 4.560 3.260 3.840 3.840 3.840
Announcement Date 2/25/20 2/22/21 2/21/22 2/20/23 2/20/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,377 6,695 8,798 10,904 10,286 10,426 10,417 10,487
EBITDA 1 2,875 1,838 3,354 3,411 3,791 3,331 3,445 3,263
EBIT 1 1,358 277.5 1,783 1,839 2,223 1,768 1,751 1,812
Operating Margin 16.21% 4.14% 20.27% 16.87% 21.62% 16.96% 16.81% 17.28%
Earnings before Tax (EBT) 1 1,095 181.8 2,812 2,893 2,017 2,332 2,238 2,420
Net income 1 768.9 404.7 2,179 2,436 1,462 1,724 1,979 2,222
Net margin 9.18% 6.04% 24.77% 22.34% 14.21% 16.54% 19% 21.19%
EPS 2 0.1000 0.0500 0.2680 0.3000 0.1800 0.2167 0.2483 0.2750
Free Cash Flow 1 2,874 2,142 3,618 3,276 - 2,871 3,704 4,163
FCF margin 34.31% 31.99% 41.12% 30.05% - 27.54% 35.55% 39.7%
FCF Conversion (EBITDA) 99.96% 116.51% 107.87% 96.04% - 86.18% 107.49% 127.59%
FCF Conversion (Net income) 373.83% 529.19% 166.04% 134.49% - 166.52% 187.17% 187.32%
Dividend per Share 2 0.0300 0.0350 0.0800 - - 0.0933 0.0967 0.1025
Announcement Date 2/25/20 2/22/21 2/21/22 2/20/23 2/20/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 2,416 2,531 4,947 3,519 2,594 2,555 2,365 2,478 2,889 2,348
EBITDA 1 601.9 848.9 1,578 998.3 664.9 616.6 560.1 - 1,206 861.4
EBIT 1 213.8 328.4 - 756.6 - - - - 810.7 470.7
Operating Margin 8.85% 12.98% - 21.5% - - - - 28.06% 20.05%
Earnings before Tax (EBT) 1 71.5 206.5 - 1,744 - - 21.84 - 845 -361.5
Net income 1 38.73 864 902.8 1,462 71.79 -104.3 1.801 - 542.7 -461
Net margin 1.6% 34.14% 18.25% 41.54% 2.77% -4.08% 0.08% - 18.79% -19.64%
EPS 2 0.005000 0.1060 0.1110 0.1800 - - - - 0.0670 -0.0570
Dividend per Share - - - - - - - - - -
Announcement Date 5/12/22 8/11/22 8/11/22 11/11/22 2/20/23 5/11/23 8/10/23 11/9/23 2/20/24 5/15/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 24,604 - 23,163 22,657 24,008
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - 7.212 x - 6.954 x 6.576 x 7.358 x
Free Cash Flow 1 2,874 2,142 3,618 3,276 - 2,871 3,704 4,163
ROE (net income / shareholders' equity) 3.67% 1.71% 8.97% 9.48% - 6.2% 6.5% 6.84%
ROA (Net income/ Total Assets) 1.21% 0.62% 3.2% 3.51% - 2.69% 3.08% 3.53%
Assets 1 63,347 65,615 68,007 69,412 - 64,185 64,243 62,960
Book Value Per Share 2 2.900 2.920 3.050 3.270 - 3.490 3.610 3.810
Cash Flow per Share 2 0.4000 0.2800 0.4500 0.4100 - 0.5400 0.6100 0.6700
Capex 1 250 104 - 43.7 - 1,188 844 694
Capex / Sales 2.99% 1.55% - 0.4% - 11.4% 8.1% 6.62%
Announcement Date 2/25/20 2/22/21 2/21/22 2/20/23 2/20/24 - - -
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 CK Power

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
3.84 THB
Average target price
4.581 THB
Spread / Average Target
+19.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
CK POWER Stock CK Power
+17.79% 850M
NEXTERA ENERGY Stock NextEra Energy
+26.72% 158B
SOUTHERN COMPANY Stock Southern Company
+12.62% 86.35B
IBERDROLA, S.A. Stock Iberdrola, S.A.
+2.70% 82.23B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+5.65% 79.12B
ENEL S.P.A. Stock Enel S.p.A.
-1.05% 72.88B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+83.62% 67.66B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+9.02% 46.68B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 45.67B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+9.49% 43.13B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. CKP Stock
  4. Financials CK Power