Financials Sappe Thailand S.E.

Equities

SAPPE-F

TH5614010012

Non-Alcoholic Beverages

End-of-day quote Thailand S.E. Other stock markets 06:00:00 2024-01-15 pm EST			5-day change	1st Jan Change
34 ^THB	-61.90%		-.--%	+32.04%

May. 14	Sappe Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Apr. 18	Sappe Public Company Limited Approves Dividend for the Year 2023, Payable on 17 May 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,057	5,874	8,035	13,642	26,667	29,960	-	-
Enterprise Value (EV) ¹	4,773	5,874	8,035	13,353	26,122	29,259	28,533	27,725
P/E ratio	15.1 x	15.4 x	19.6 x	20.9 x	24.8 x	22 x	18.9 x	16.5 x
Yield	4.17%	5.28%	4.19%	-	-	3.04%	3.56%	3.98%
Capitalization / Revenue	1.79 x	1.8 x	2.33 x	2.99 x	4.41 x	4.08 x	3.46 x	3.12 x
EV / Revenue	1.41 x	1.8 x	2.33 x	2.92 x	4.32 x	3.98 x	3.3 x	2.89 x
EV / EBITDA	7.62 x	9.09 x	10.8 x	13.1 x	16.9 x	15.2 x	12.3 x	10.1 x
EV / FCF	9.42 x	12.7 x	-	19.1 x	29.4 x	37.6 x	37.3 x	17.8 x
FCF Yield	10.6%	7.87%	-	5.24%	3.4%	2.66%	2.68%	5.62%
Price to Book	2.29 x	2.12 x	2.77 x	4.19 x	6.99 x	6.93 x	6.15 x	5.25 x
Nbr of stocks (in thousands)	304,378	304,378	306,087	308,289	308,289	308,072	-	-
Reference price ²	19.90	19.30	26.25	44.25	86.50	97.25	97.25	97.25
Announcement Date	2/27/20	2/25/21	2/24/22	2/28/23	2/27/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	3,387	3,268	3,444	4,566	6,053	7,349	8,649	9,593
EBITDA ¹	626.1	646.5	743.4	1,018	1,546	1,927	2,327	2,745
EBIT ¹	434.8	451	545.5	830.5	1,368	1,566	1,899	2,226
Operating Margin	12.84%	13.8%	15.84%	18.19%	22.6%	21.31%	21.95%	23.2%
Earnings before Tax (EBT) ¹	502.7	481.9	516.2	816.1	1,325	1,690	1,966	2,256
Net income ¹	403.1	380.2	410.8	653.2	1,074	1,358	1,580	1,813
Net margin	11.9%	11.63%	11.93%	14.3%	17.75%	18.48%	18.27%	18.9%
EPS ²	1.320	1.250	1.340	2.120	3.490	4.422	5.136	5.900
Free Cash Flow ¹	506.9	462.5	-	700.2	887.2	779.1	765.6	1,558
FCF margin	14.97%	14.15%	-	15.33%	14.66%	10.6%	8.85%	16.24%
FCF Conversion (EBITDA)	80.96%	71.54%	-	68.8%	57.4%	40.44%	32.9%	56.75%
FCF Conversion (Net income)	125.77%	121.66%	-	107.2%	82.59%	57.37%	48.46%	85.92%
Dividend per Share ²	0.8300	1.020	1.100	-	-	2.954	3.464	3.872
Announcement Date	2/27/20	2/25/21	2/24/22	2/28/23	2/27/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Quarterly data)

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 S1
Net sales ¹	818.7	1,019	1,236	1,279	1,032	1,570	1,657	1,667	1,209	1,904	2,030	-
EBITDA ¹	123.5	240.3	266.2	296.9	279.7	379.4	466.2	457	247.9	502.8	475	-
EBIT ¹	73.63	193.3	218.3	249.5	236.2	351.7	420.8	412.5	202.7	445.4	443.3	55.4
Operating Margin	8.99%	18.97%	17.66%	19.5%	22.89%	22.4%	25.4%	24.75%	16.77%	23.39%	21.84%	-
Earnings before Tax (EBT) ¹	-	-	206.8	-	192.7	330.4	391.9	397	206.1	443.6	476	-
Net income ¹	55.38	153.4	167.3	178.1	154.3	274.8	312.3	319.1	168	352.3	380.3	-
Net margin	6.76%	15.05%	13.53%	13.92%	14.96%	17.5%	18.85%	19.15%	13.9%	18.5%	18.73%	-
EPS	-	0.5000	0.5400	-	0.5000	0.8900	-	1.040	0.5500	1.140	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	2/24/22	5/12/22	8/11/22	11/10/22	2/28/23	5/11/23	8/11/23	11/13/23	2/27/24	5/14/24	-	-

¹THB in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	1,284	-	-	288	545	701	1,427	2,235
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	507	463	-	700	887	779	766	1,558
ROE (net income / shareholders' equity)	15.9%	14%	14.5%	21.2%	30.4%	33.1%	34.2%	34.1%
ROA (Net income/ Total Assets)	12.8%	10.8%	11%	15.5%	21%	22.6%	23.4%	23.1%
Assets ¹	3,156	3,519	3,748	4,205	5,121	6,014	6,751	7,848
Book Value Per Share ²	8.700	9.110	9.480	10.60	12.40	14.00	15.80	18.50
Cash Flow per Share ²	1.990	-	-	-	5.400	5.530	5.890	6.490
Capex ¹	98.7	77.4	103	315	776	298	462	750
Capex / Sales	2.92%	2.37%	3%	6.89%	12.83%	4.05%	5.34%	7.82%
Announcement Date	2/27/20	2/25/21	2/24/22	2/28/23	2/27/24	-	-	-

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 Sappe

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

97.25 THB

Average target price

113.6 THB

Spread / Average Target

+16.76%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Fruit Drinks

	1st Jan change	Capi.
YANTAI NORTH ANDRE JUICE CO.,LTD.	+26.87%	977M
HUANLEJIA FOOD GROUP CO.,LTD	-15.75%	673M
SDIC ZHONGLU FRUIT JUICE CO.,LTD.	-0.08%	415M
ROYAL PLUS	+4.03%	120M
HYUNGKUK F&B CO., LTD.	+10.97%	63.39M

Fruit Drinks