Financials SNC Former

Equities

SNC

TH0800010Z03

Electrical Components & Equipment

End-of-day quote Thailand S.E. 06:00:00 2024-07-15 pm EDT 5-day change 1st Jan Change
6.3 THB -0.79% Intraday chart for SNC Former -3.08% -28.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,885 2,878 3,453 6,448 5,071 3,169
Enterprise Value (EV) 1 3,549 2,287 3,976 7,166 6,341 6,243
P/E ratio 9.02 x 3.99 x 8.47 x 8.83 x 6.97 x -178 x
Yield 7.41% 8.5% 6.25% 5.06% 7.5% -
Capitalization / Revenue 0.6 x 0.43 x 0.39 x 0.42 x 0.27 x 0.34 x
EV / Revenue 0.55 x 0.35 x 0.44 x 0.47 x 0.33 x 0.67 x
EV / EBITDA 5.05 x 4.29 x 4.67 x 5.6 x 4.51 x 9.35 x
EV / FCF 5.51 x 24 x -6.23 x -7.63 x -66.5 x 41.6 x
FCF Yield 18.2% 4.17% -16.1% -13.1% -1.5% 2.4%
Price to Book 1.39 x 0.89 x 0.99 x 1.35 x 0.99 x 0.65 x
Nbr of stocks (in thousands) 287,777 287,777 287,777 362,220 362,220 362,220
Reference price 2 13.50 10.00 12.00 17.80 14.00 8.750
Announcement Date 2/7/19 2/17/20 2/17/21 2/17/22 2/17/23 2/16/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,499 6,626 8,961 15,398 19,071 9,333
EBITDA 1 702 533.1 852 1,280 1,406 667.6
EBIT 1 400 234.5 467.9 815.9 801.6 61.25
Operating Margin 6.16% 3.54% 5.22% 5.3% 4.2% 0.66%
Earnings before Tax (EBT) 1 481.5 827.8 423.3 747.8 885.1 10.62
Net income 1 430.7 722.1 407.7 636.4 727.2 -17.78
Net margin 6.63% 10.9% 4.55% 4.13% 3.81% -0.19%
EPS 2 1.497 2.509 1.417 2.017 2.008 -0.0491
Free Cash Flow 1 644.6 95.27 -638.7 -939.4 -95.39 149.9
FCF margin 9.92% 1.44% -7.13% -6.1% -0.5% 1.61%
FCF Conversion (EBITDA) 91.81% 17.87% - - - 22.45%
FCF Conversion (Net income) 149.66% 13.19% - - - -
Dividend per Share 2 1.000 0.8500 0.7500 0.9000 1.050 -
Announcement Date 2/7/19 2/17/20 2/17/21 2/17/22 2/17/23 2/16/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 523 718 1,270 3,074
Net Cash position 1 336 590 - - - -
Leverage (Debt/EBITDA) - - 0.614 x 0.561 x 0.9029 x 4.604 x
Free Cash Flow 1 645 95.3 -639 -939 -95.4 150
ROE (net income / shareholders' equity) 15.1% 22.8% 11.8% 15.3% 14.8% -0.1%
ROA (Net income/ Total Assets) 5.17% 2.87% 4.44% 4.7% 3.63% 0.3%
Assets 1 8,338 25,171 9,178 13,551 20,034 -5,890
Book Value Per Share 2 9.690 11.20 12.10 13.20 14.10 13.40
Cash Flow per Share 2 3.060 2.910 4.290 6.430 6.980 3.020
Capex 1 144 465 975 1,759 1,094 656
Capex / Sales 2.22% 7.01% 10.88% 11.43% 5.74% 7.03%
Announcement Date 2/7/19 2/17/20 2/17/21 2/17/22 2/17/23 2/16/24
1THB in Million2THB
Estimates
  1. Stock Market
  2. Equities
  3. SNC Stock
  4. Financials SNC Former