Financials Floyd

Equities

FLOYD

TH8264010001

Construction & Engineering

End-of-day quote Thailand S.E. 06:00:00 2024-06-27 pm EDT 5-day change 1st Jan Change
0.81 THB 0.00% Intraday chart for Floyd -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
1THB in Million2THB
Estimates

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
1THB in Million2THB
Estimates

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
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA