End-of-day quote
Thailand S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
5.45
THB
|
+2.83%
|
|
-0.91%
|
+2.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,993
|
45,438
|
52,613
|
60,983
|
79,218
|
81,460
|
-
|
-
|
Enterprise Value (EV)
1 |
94,536
|
83,270
|
87,823
|
82,513
|
106,619
|
112,036
|
112,767
|
116,680
|
P/E ratio
|
17.7
x
|
18
x
|
20.3
x
|
15.1
x
|
17.9
x
|
15.9
x
|
14.5
x
|
14.7
x
|
Yield
|
3.48%
|
3.3%
|
0.57%
|
-
|
3.47%
|
3.73%
|
3.93%
|
4.05%
|
Capitalization / Revenue
|
5.54
x
|
6.57
x
|
5.05
x
|
4.44
x
|
5.33
x
|
4.66
x
|
4.35
x
|
4.2
x
|
EV / Revenue
|
9.04
x
|
12
x
|
8.43
x
|
6.01
x
|
7.17
x
|
6.41
x
|
6.03
x
|
6.02
x
|
EV / EBITDA
|
33.9
x
|
35.3
x
|
23.3
x
|
17.3
x
|
19.3
x
|
16.2
x
|
15.2
x
|
15.4
x
|
EV / FCF
|
93.9
x
|
62
x
|
46.3
x
|
28.7
x
|
29.9
x
|
37.3
x
|
30
x
|
56.1
x
|
FCF Yield
|
1.06%
|
1.61%
|
2.16%
|
3.49%
|
3.35%
|
2.68%
|
3.34%
|
1.78%
|
Price to Book
|
1.94
x
|
1.58
x
|
1.72
x
|
1.9
x
|
2.37
x
|
2.39
x
|
2.19
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
14,946,602
|
14,946,835
|
14,946,835
|
14,946,835
|
14,946,835
|
14,946,835
|
-
|
-
|
Reference price
2 |
3.880
|
3.040
|
3.520
|
4.080
|
5.300
|
5.450
|
5.450
|
5.450
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/24/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,463
|
6,914
|
10,417
|
13,729
|
14,875
|
17,491
|
18,710
|
19,385
|
EBITDA
1 |
2,791
|
2,361
|
3,770
|
4,765
|
5,513
|
6,898
|
7,408
|
7,576
|
EBIT
1 |
2,331
|
1,769
|
3,150
|
4,155
|
4,803
|
5,992
|
6,310
|
6,379
|
Operating Margin
|
22.28%
|
25.59%
|
30.24%
|
30.26%
|
32.29%
|
34.26%
|
33.73%
|
32.91%
|
Earnings before Tax (EBT)
1 |
4,268
|
3,158
|
3,551
|
4,867
|
5,708
|
6,364
|
6,846
|
7,162
|
Net income
1 |
3,229
|
2,524
|
2,590
|
4,046
|
4,426
|
5,193
|
5,405
|
5,620
|
Net margin
|
30.86%
|
36.5%
|
24.86%
|
29.47%
|
29.75%
|
29.69%
|
28.89%
|
28.99%
|
EPS
2 |
0.2192
|
0.1689
|
0.1733
|
0.2707
|
0.2961
|
0.3420
|
0.3754
|
0.3713
|
Free Cash Flow
1 |
1,007
|
1,343
|
1,897
|
2,878
|
3,570
|
3,003
|
3,762
|
2,079
|
FCF margin
|
9.62%
|
19.43%
|
18.21%
|
20.96%
|
24%
|
17.17%
|
20.11%
|
10.72%
|
FCF Conversion (EBITDA)
|
36.06%
|
56.88%
|
50.32%
|
60.39%
|
64.76%
|
43.53%
|
50.79%
|
27.44%
|
FCF Conversion (Net income)
|
31.17%
|
53.22%
|
73.25%
|
71.12%
|
80.67%
|
57.82%
|
69.61%
|
37%
|
Dividend per Share
2 |
0.1350
|
0.1002
|
0.0200
|
-
|
0.1839
|
0.2035
|
0.2143
|
0.2206
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/24/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
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
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
6,769
|
1,575
|
1,803
|
1,976
|
8,375
|
2,057
|
2,671
|
2,116
|
8,031
|
3,280
|
4,389
|
4,389
|
4,389
|
-
|
-
|
EBITDA
|
2,617
|
-
|
537
|
626.9
|
3,024
|
749.3
|
1,016
|
744.5
|
3,003
|
1,563
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,460
|
425.9
|
389.6
|
474.8
|
2,864
|
577.8
|
843.9
|
563.5
|
2,818
|
1,366
|
1,434
|
1,434
|
1,434
|
-
|
-
|
Operating Margin
|
36.35%
|
27.04%
|
21.61%
|
24.03%
|
34.2%
|
28.09%
|
31.59%
|
26.64%
|
35.09%
|
41.65%
|
32.68%
|
32.68%
|
32.68%
|
-
|
-
|
Earnings before Tax (EBT)
|
2,604
|
765.7
|
478.5
|
411
|
3,212
|
670.7
|
1,104
|
883.7
|
3,050
|
1,674
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,035
|
656.1
|
289.6
|
258.6
|
2,842
|
522.7
|
866.1
|
622.8
|
2,414
|
1,365
|
900
|
-
|
-
|
-
|
-
|
Net margin
|
30.06%
|
41.65%
|
16.06%
|
13.08%
|
33.93%
|
25.41%
|
32.42%
|
29.44%
|
30.06%
|
41.62%
|
20.51%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1362
|
0.0439
|
0.0194
|
0.0173
|
0.1901
|
0.0350
|
0.0579
|
0.0417
|
0.1615
|
0.0913
|
0.0671
|
0.0540
|
0.2030
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0735
|
-
|
-
|
-
|
-
|
-
|
0.1170
|
-
|
-
|
-
|
0.2104
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/13/22
|
8/10/22
|
11/11/22
|
2/23/23
|
5/11/23
|
8/10/23
|
11/9/23
|
2/23/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
36,544
|
37,831
|
35,211
|
21,530
|
27,401
|
30,576
|
31,307
|
35,220
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
13.09
x
|
16.02
x
|
9.339
x
|
4.518
x
|
4.971
x
|
4.432
x
|
4.226
x
|
4.649
x
|
Free Cash Flow
1 |
1,007
|
1,343
|
1,897
|
2,878
|
3,570
|
3,003
|
3,762
|
2,079
|
ROE (net income / shareholders' equity)
|
11.4%
|
8.66%
|
8.72%
|
12.9%
|
13.5%
|
15.6%
|
15.5%
|
14.6%
|
ROA (Net income/ Total Assets)
|
4.02%
|
3.06%
|
3.13%
|
4.79%
|
5.01%
|
5.55%
|
5.53%
|
5.17%
|
Assets
1 |
80,310
|
82,443
|
82,695
|
84,536
|
88,264
|
93,563
|
97,829
|
108,766
|
Book Value Per Share
2 |
2.000
|
1.930
|
2.050
|
2.140
|
2.240
|
2.280
|
2.490
|
2.750
|
Cash Flow per Share
2 |
0.1400
|
0.1800
|
0.1800
|
0.3000
|
0.3300
|
0.5500
|
0.5300
|
0.4900
|
Capex
1 |
1,204
|
1,283
|
776
|
1,545
|
1,428
|
4,795
|
4,020
|
4,238
|
Capex / Sales
|
11.51%
|
18.55%
|
7.45%
|
11.25%
|
9.6%
|
27.41%
|
21.49%
|
21.86%
|
Announcement Date
|
2/28/20
|
3/1/21
|
2/24/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
5.45
THB Average target price
6.079
THB Spread / Average Target +11.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.83% | 2.21B | | +1.09% | 9.27B | | +7.46% | 8.07B | | +1,127.57% | 4.12B | | -12.47% | 2.99B | | -3.34% | 2.47B | | +5.07% | 736M | | -14.02% | 718M | | -6.67% | 647M | | -10.03% | 552M |
Industrial Real Estate Development
|