End-of-day quote
Thailand S.E.
06:00:00 2024-07-15 pm EDT
|
5-day change
|
1st Jan Change
|
10.5
THB
|
+0.96%
|
|
+1.94%
|
+0.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,712
|
5,541
|
7,979
|
7,205
|
6,193
|
8,232
|
-
|
-
|
Enterprise Value (EV)
1 |
7,308
|
7,649
|
10,232
|
10,311
|
9,187
|
11,199
|
11,196
|
8,232
|
P/E ratio
|
14.7
x
|
-
|
16.4
x
|
-
|
11.8
x
|
12.4
x
|
11.1
x
|
10.6
x
|
Yield
|
5.72%
|
6.52%
|
6.58%
|
7.34%
|
8.5%
|
8.7%
|
8.8%
|
9.13%
|
Capitalization / Revenue
|
16.9
x
|
9.45
x
|
11
x
|
8.31
x
|
6.86
x
|
7.93
x
|
7.24
x
|
6.85
x
|
EV / Revenue
|
21.6
x
|
13.1
x
|
14.1
x
|
11.9
x
|
10.2
x
|
10.8
x
|
9.85
x
|
6.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
13.5
x
|
14.3
x
|
12.5
x
|
8.89
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-7.9
x
|
11.4
x
|
7.64
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-12.7%
|
8.76%
|
13.1%
|
Price to Book
|
1.12
x
|
1.07
x
|
1.11
x
|
-
|
-
|
0.81
x
|
0.87
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
426,250
|
426,250
|
595,481
|
595,481
|
595,481
|
791,500
|
-
|
-
|
Reference price
2 |
13.40
|
13.00
|
13.40
|
12.10
|
10.40
|
10.40
|
10.40
|
10.40
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/28/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
337.6
|
586.1
|
724.4
|
867.3
|
902.9
|
1,038
|
1,137
|
1,202
|
EBITDA
1 |
-
|
-
|
-
|
-
|
681
|
780.5
|
893
|
926
|
EBIT
1 |
277
|
472.3
|
556.2
|
-
|
681
|
780.5
|
893
|
926
|
Operating Margin
|
82.05%
|
80.58%
|
76.78%
|
-
|
75.43%
|
75.23%
|
78.54%
|
77.04%
|
Earnings before Tax (EBT)
1 |
386.3
|
413.8
|
487.8
|
688.4
|
501.9
|
624.5
|
741.5
|
772
|
Net income
1 |
386.3
|
413.8
|
487.8
|
-
|
525.9
|
624.5
|
741.5
|
772
|
Net margin
|
114.42%
|
70.6%
|
67.34%
|
-
|
58.25%
|
60.19%
|
65.22%
|
64.23%
|
EPS
2 |
0.9100
|
-
|
0.8191
|
-
|
0.8832
|
0.8400
|
0.9400
|
0.9800
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-1,417
|
980.3
|
1,077
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-136.6%
|
86.22%
|
89.59%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
109.78%
|
116.29%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
132.21%
|
139.49%
|
Dividend per Share
2 |
0.7664
|
0.8472
|
0.8822
|
0.8880
|
0.8840
|
0.9050
|
0.9150
|
0.9500
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/28/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,596
|
2,108
|
2,252
|
3,105
|
2,994
|
2,967
|
2,964
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
4.396
x
|
3.801
x
|
3.319
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-1,417
|
980
|
1,077
|
ROE (net income / shareholders' equity)
|
6.62%
|
8.06%
|
7.88%
|
7.77%
|
6.82%
|
7.45%
|
7.85%
|
8.4%
|
ROA (Net income/ Total Assets)
|
4.81%
|
5.75%
|
5.57%
|
5.35%
|
4.52%
|
5.7%
|
6%
|
6.8%
|
Assets
1 |
8,032
|
7,202
|
8,760
|
-
|
11,643
|
10,956
|
12,358
|
11,353
|
Book Value Per Share
2 |
12.00
|
12.10
|
12.10
|
-
|
-
|
12.80
|
12.00
|
11.70
|
Cash Flow per Share
2 |
-
|
-0.2000
|
-2.710
|
-0.3700
|
1.000
|
-0.7200
|
0.9400
|
0.9800
|
Capex
1 |
-
|
-
|
2,396
|
892
|
-
|
2,434
|
15.2
|
-
|
Capex / Sales
|
-
|
-
|
330.81%
|
102.89%
|
-
|
234.6%
|
1.34%
|
-
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/28/22
|
2/27/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
10.4
THB Average target price
14.25
THB Spread / Average Target +37.02% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 228M | | +43.28% | 45.95B | | -10.91% | 10.86B | | +0.64% | 8.88B | | -9.35% | 7.79B | | -2.85% | 6.94B | | -3.02% | 6.76B | | -6.53% | 6.47B | | +6.19% | 6.44B | | +6.42% | 5.36B |
Industrial REITs
|