End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.81 THB | 0.00% | -5.81% | -22.41% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 622.8 | 496.8 | 370.8 | 615.6 | 493.2 | 464 |
Enterprise Value (EV) 1 | 302.7 | 205.1 | 141 | 462.2 | 280.9 | 224.6 |
P/E ratio | 14.2 x | 15.1 x | 37.6 x | 115 x | 20.5 x | 22.2 x |
Yield | 5.78% | 6.52% | - | - | 0.45% | 0.54% |
Capitalization / Revenue | 1.54 x | 1.35 x | 1.51 x | 1.63 x | 1.59 x | 1.16 x |
EV / Revenue | 0.75 x | 0.56 x | 0.57 x | 1.23 x | 0.91 x | 0.56 x |
EV / EBITDA | 5.78 x | 5.67 x | 10.7 x | 34.4 x | 6.3 x | 8.06 x |
EV / FCF | 26.2 x | 21.4 x | -3.9 x | -4.88 x | 3.87 x | 8.82 x |
FCF Yield | 3.82% | 4.67% | -25.6% | -20.5% | 25.8% | 11.3% |
Price to Book | 1.44 x | 1.16 x | 0.91 x | 1.49 x | 1.12 x | 1.01 x |
Nbr of stocks (in thousands) | 444,444 | 444,444 | 444,444 | 444,444 | 444,444 | 444,444 |
Reference price 2 | 1.401 | 1.118 | 0.8343 | 1.385 | 1.110 | 1.044 |
Announcement Date | 2/21/19 | 2/21/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/22/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 404.2 | 368.4 | 246.1 | 377.2 | 310.2 | 398.6 |
EBITDA 1 | 52.39 | 36.2 | 13.12 | 13.45 | 44.6 | 27.86 |
EBIT 1 | 50.21 | 33.91 | 10.38 | 5.957 | 37.44 | 20.82 |
Operating Margin | 12.42% | 9.2% | 4.22% | 1.58% | 12.07% | 5.22% |
Earnings before Tax (EBT) 1 | 54.59 | 40.08 | 11.88 | 6.187 | 29.92 | 25.22 |
Net income 1 | 44 | 32.86 | 9.866 | 5.361 | 24.08 | 20.91 |
Net margin | 10.88% | 8.92% | 4.01% | 1.42% | 7.76% | 5.25% |
EPS 2 | 0.0990 | 0.0739 | 0.0222 | 0.0121 | 0.0542 | 0.0470 |
Free Cash Flow 1 | 11.57 | 9.586 | -36.12 | -94.78 | 72.53 | 25.48 |
FCF margin | 2.86% | 2.6% | -14.68% | -25.13% | 23.38% | 6.39% |
FCF Conversion (EBITDA) | 22.08% | 26.48% | - | - | 162.63% | 91.43% |
FCF Conversion (Net income) | 26.29% | 29.17% | - | - | 301.27% | 121.84% |
Dividend per Share 2 | 0.0810 | 0.0729 | - | - | 0.005000 | 0.005600 |
Announcement Date | 2/21/19 | 2/21/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/22/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 320 | 292 | 230 | 153 | 212 | 239 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 11.6 | 9.59 | -36.1 | -94.8 | 72.5 | 25.5 |
ROE (net income / shareholders' equity) | 10.5% | 7.63% | 2.36% | 1.31% | 5.65% | 4.66% |
ROA (Net income/ Total Assets) | 5.91% | 3.93% | 1.33% | 0.77% | 4.51% | 2.38% |
Assets 1 | 744.9 | 835.6 | 742.1 | 694.6 | 534.3 | 878.9 |
Book Value Per Share 2 | 0.9700 | 0.9700 | 0.9200 | 0.9300 | 0.9900 | 1.030 |
Cash Flow per Share 2 | 0.7200 | 0.6600 | 0.2900 | 0.0600 | 0.2100 | 0.2700 |
Capex 1 | 3.23 | 37 | 55.9 | 0.26 | 2.5 | 0.91 |
Capex / Sales | 0.8% | 10.03% | 22.72% | 0.07% | 0.8% | 0.23% |
Announcement Date | 2/21/19 | 2/21/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/22/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-22.41% | 9.8M | |
-13.47% | 60.37B | |
+0.63% | 58.53B | |
+17.74% | 37.2B | |
+10.40% | 30.41B | |
+9.81% | 28.4B | |
+14.79% | 20.75B | |
+14.69% | 19.41B | |
+33.62% | 17.22B | |
+69.47% | 17.16B |
- Stock Market
- Equities
- FLOYD Stock
- Financials Floyd