End-of-day quote
Thailand S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
1.81
THB
|
+1.12%
|
|
+2.26%
|
+8.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
161,884
|
104,122
|
142,036
|
136,454
|
162,159
|
176,108
|
-
|
-
|
Enterprise Value (EV)
1 |
161,884
|
104,122
|
142,036
|
136,454
|
162,159
|
176,108
|
176,108
|
176,108
|
P/E ratio
|
11.3
x
|
10.3
x
|
13.6
x
|
9.64
x
|
8.79
x
|
8.75
x
|
8.43
x
|
7.54
x
|
Yield
|
2.38%
|
4.17%
|
2.59%
|
-
|
-
|
6.24%
|
7%
|
7.83%
|
Capitalization / Revenue
|
4.07
x
|
1.51
x
|
2.17
x
|
2.07
x
|
2.29
x
|
2.48
x
|
2.44
x
|
2.37
x
|
EV / Revenue
|
4.07
x
|
1.51
x
|
2.17
x
|
2.07
x
|
2.29
x
|
2.48
x
|
2.44
x
|
2.37
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.83
x
|
0.51
x
|
0.67
x
|
0.62
x
|
0.71
x
|
0.73
x
|
0.7
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
96,359,354
|
96,409,417
|
96,622,875
|
96,776,074
|
97,101,488
|
97,297,282
|
-
|
-
|
Reference price
2 |
1.680
|
1.080
|
1.470
|
1.410
|
1.670
|
1.810
|
1.810
|
1.810
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
39,821
|
68,791
|
65,537
|
65,852
|
70,961
|
70,979
|
72,134
|
74,250
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19,147
|
37,169
|
34,318
|
34,634
|
39,682
|
38,846
|
39,425
|
40,583
|
Operating Margin
|
48.08%
|
54.03%
|
52.36%
|
52.59%
|
55.92%
|
54.73%
|
54.66%
|
54.66%
|
Earnings before Tax (EBT)
1 |
8,810
|
12,338
|
12,804
|
17,547
|
17,482
|
20,110
|
21,727
|
23,144
|
Net income
1 |
7,222
|
10,112
|
10,474
|
14,195
|
18,462
|
20,434
|
21,697
|
23,213
|
Net margin
|
18.14%
|
14.7%
|
15.98%
|
21.56%
|
26.02%
|
28.79%
|
30.08%
|
31.26%
|
EPS
2 |
0.1485
|
0.1047
|
0.1083
|
0.1462
|
0.1900
|
0.2068
|
0.2148
|
0.2400
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0400
|
0.0450
|
0.0380
|
-
|
-
|
0.1129
|
0.1267
|
0.1417
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
17,131
|
15,774
|
15,889
|
16,349
|
-
|
16,870
|
17,760
|
34,630
|
18,000
|
18,332
|
17,670
|
17,482
|
34,989
|
17,768
|
17,818
|
17,805
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
8,509
|
8,787
|
8,627
|
8,902
|
8,317
|
9,567
|
9,897
|
19,464
|
10,222
|
9,996
|
10,099
|
9,676
|
19,724
|
9,509
|
-
|
-
|
Operating Margin
|
-
|
49.67%
|
55.71%
|
54.3%
|
54.45%
|
-
|
56.71%
|
55.73%
|
56.2%
|
56.79%
|
54.53%
|
57.16%
|
55.35%
|
56.37%
|
53.52%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
3,492
|
3,979
|
4,245
|
4,541
|
4,782
|
5,291
|
5,653
|
-
|
5,868
|
669.9
|
4,982
|
4,992
|
-
|
-
|
-
|
-
|
Net income
1 |
7,258
|
2,799
|
3,195
|
3,438
|
3,715
|
3,847
|
4,295
|
4,566
|
8,861
|
4,735
|
4,866
|
5,334
|
5,111
|
10,586
|
5,226
|
-
|
-
|
Net margin
|
-
|
16.34%
|
20.25%
|
21.64%
|
22.72%
|
-
|
25.46%
|
25.71%
|
25.59%
|
26.31%
|
26.55%
|
30.19%
|
29.24%
|
30.25%
|
29.41%
|
-
|
-
|
EPS
2 |
0.0753
|
0.0289
|
0.0330
|
0.0353
|
0.0380
|
0.0399
|
0.0442
|
0.0470
|
0.0912
|
0.0486
|
0.0502
|
0.0500
|
0.0548
|
0.1100
|
0.0505
|
0.0519
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1215
|
-
|
Announcement Date
|
7/20/20
|
1/20/22
|
4/20/22
|
7/20/22
|
10/20/22
|
1/20/23
|
4/19/23
|
7/19/23
|
7/19/23
|
10/19/23
|
1/19/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.92%
|
5.06%
|
5.04%
|
6.6%
|
8.24%
|
8.73%
|
8.88%
|
9.03%
|
ROA (Net income/ Total Assets)
|
0.52%
|
0.55%
|
0.59%
|
0.79%
|
1.01%
|
1.1%
|
1.22%
|
1.27%
|
Assets
1 |
1,378,073
|
1,833,245
|
1,784,335
|
1,796,859
|
1,825,354
|
1,860,273
|
1,783,699
|
1,830,159
|
Book Value Per Share
2 |
2.020
|
2.120
|
2.180
|
2.260
|
2.360
|
2.490
|
2.580
|
2.680
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/20/20
|
1/20/21
|
1/20/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
1.81
THB Average target price
2.045
THB Spread / Average Target +12.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.38% | 4.87B | | +23.55% | 325B | | +16.75% | 276B | | +14.87% | 192B | | +20.86% | 184B | | +18.46% | 177B | | +5.60% | 159B | | +13.12% | 157B | | +18.15% | 150B | | -5.19% | 148B |
Other Banks
|