End-of-day quote
Thailand S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
10.8
THB
|
+0.93%
|
|
+2.86%
|
-4.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,437
|
22,808
|
30,043
|
36,492
|
35,549
|
33,976
|
-
|
-
|
Enterprise Value (EV)
1 |
50,474
|
43,566
|
48,921
|
57,612
|
35,549
|
64,126
|
57,004
|
33,976
|
P/E ratio
|
7.6
x
|
5.41
x
|
6.63
x
|
6.2
x
|
5.89
x
|
5.54
x
|
5.29
x
|
5.39
x
|
Yield
|
5.37%
|
5.52%
|
5.24%
|
5.6%
|
-
|
6.37%
|
6.57%
|
6.58%
|
Capitalization / Revenue
|
0.98
x
|
0.76
x
|
0.94
x
|
0.95
x
|
0.93
x
|
0.84
x
|
0.81
x
|
0.79
x
|
EV / Revenue
|
2.12
x
|
1.46
x
|
1.54
x
|
1.49
x
|
0.93
x
|
1.59
x
|
1.35
x
|
0.79
x
|
EV / EBITDA
|
17.7
x
|
12.1
x
|
10.3
x
|
9.44
x
|
5.47
x
|
9.82
x
|
8.43
x
|
4.98
x
|
EV / FCF
|
-5
x
|
6.01
x
|
25.5
x
|
-28.4
x
|
-
|
13.8
x
|
12.9
x
|
9.03
x
|
FCF Yield
|
-20%
|
16.6%
|
3.92%
|
-3.53%
|
-
|
7.27%
|
7.75%
|
11.1%
|
Price to Book
|
0.89
x
|
0.78
x
|
0.93
x
|
0.99
x
|
-
|
0.76
x
|
0.69
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
3,145,899
|
3,145,899
|
3,145,899
|
3,145,899
|
3,145,899
|
3,145,899
|
-
|
-
|
Reference price
2 |
7.450
|
7.250
|
9.550
|
11.60
|
11.30
|
10.80
|
10.80
|
10.80
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,802
|
29,888
|
31,794
|
38,539
|
38,045
|
40,377
|
42,205
|
42,761
|
EBITDA
1 |
2,851
|
3,604
|
4,760
|
6,101
|
6,500
|
6,531
|
6,761
|
6,818
|
EBIT
1 |
2,732
|
3,335
|
4,668
|
5,810
|
6,210
|
6,330
|
6,713
|
6,606
|
Operating Margin
|
11.48%
|
11.16%
|
14.68%
|
15.08%
|
16.32%
|
15.68%
|
15.91%
|
15.45%
|
Earnings before Tax (EBT)
1 |
3,645
|
4,915
|
5,412
|
7,106
|
7,358
|
7,494
|
7,765
|
7,648
|
Net income
1 |
3,068
|
4,227
|
4,543
|
5,877
|
6,054
|
6,151
|
6,437
|
6,279
|
Net margin
|
12.89%
|
14.14%
|
14.29%
|
15.25%
|
15.91%
|
15.23%
|
15.25%
|
14.68%
|
EPS
2 |
0.9800
|
1.340
|
1.440
|
1.870
|
1.920
|
1.951
|
2.043
|
2.004
|
Free Cash Flow
1 |
-10,093
|
7,244
|
1,918
|
-2,032
|
-
|
4,663
|
4,418
|
3,764
|
FCF margin
|
-42.4%
|
24.24%
|
6.03%
|
-5.27%
|
-
|
11.55%
|
10.47%
|
8.8%
|
FCF Conversion (EBITDA)
|
-
|
201%
|
40.29%
|
-
|
-
|
71.4%
|
65.34%
|
55.21%
|
FCF Conversion (Net income)
|
-
|
171.39%
|
42.21%
|
-
|
-
|
75.81%
|
68.63%
|
59.95%
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.5000
|
0.6500
|
-
|
0.6884
|
0.7100
|
0.7110
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
-
|
13,191
|
-
|
17,141
|
7,152
|
7,501
|
10,858
|
9,862
|
20,711
|
8,982
|
8,846
|
9,409
|
9,282
|
18,691
|
10,068
|
9,287
|
7,988
|
-
|
EBITDA
1 |
-
|
1,631
|
-
|
2,826
|
932.7
|
1,002
|
1,981
|
-
|
-
|
1,315
|
1,237
|
1,663
|
1,832
|
3,495
|
1,817
|
1,259
|
1,229
|
-
|
EBIT
1 |
-
|
1,499
|
-
|
2,688
|
861.8
|
931.1
|
1,911
|
1,521
|
-
|
1,241
|
1,164
|
1,592
|
1,689
|
3,281
|
1,744
|
1,185
|
1,127
|
-
|
Operating Margin
|
-
|
11.36%
|
-
|
15.68%
|
12.05%
|
12.41%
|
17.6%
|
15.43%
|
-
|
13.81%
|
13.16%
|
16.92%
|
18.19%
|
17.55%
|
17.32%
|
12.76%
|
14.11%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,352
|
-
|
3,011
|
-
|
1,204
|
2,130
|
1,885
|
-
|
1,669
|
1,421
|
1,787
|
1,897
|
3,684
|
2,034
|
1,639
|
1,146
|
-
|
Net income
1 |
-
|
1,834
|
-
|
2,518
|
1,031
|
994.1
|
1,730
|
1,574
|
3,304
|
1,419
|
1,155
|
1,478
|
1,544
|
3,023
|
1,696
|
1,335
|
1,034
|
1,335
|
Net margin
|
-
|
13.9%
|
-
|
14.69%
|
14.42%
|
13.25%
|
15.93%
|
15.96%
|
15.95%
|
15.79%
|
13.06%
|
15.71%
|
16.64%
|
16.17%
|
16.85%
|
14.38%
|
12.95%
|
-
|
EPS
2 |
-
|
0.5830
|
-
|
-
|
0.3280
|
0.3120
|
0.5500
|
0.5000
|
-
|
0.4510
|
0.3690
|
0.4700
|
0.4910
|
0.9610
|
0.5390
|
0.4200
|
0.3200
|
-
|
Dividend per Share
|
0.4000
|
-
|
0.4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
8/11/20
|
2/23/21
|
8/10/21
|
11/9/21
|
2/22/22
|
5/10/22
|
8/9/22
|
8/9/22
|
11/8/22
|
2/21/23
|
5/9/23
|
8/8/23
|
8/8/23
|
11/7/23
|
2/20/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
27,038
|
20,758
|
18,877
|
21,120
|
-
|
30,150
|
23,029
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.484
x
|
5.76
x
|
3.966
x
|
3.462
x
|
-
|
4.617
x
|
3.406
x
|
-
|
Free Cash Flow
1 |
-10,093
|
7,244
|
1,918
|
-2,032
|
-
|
4,663
|
4,418
|
3,764
|
ROE (net income / shareholders' equity)
|
12.1%
|
15.2%
|
14.7%
|
17%
|
-
|
14.4%
|
13.6%
|
12.4%
|
ROA (Net income/ Total Assets)
|
5.67%
|
7.19%
|
7.63%
|
9.14%
|
-
|
7.3%
|
7.51%
|
7.07%
|
Assets
1 |
54,094
|
58,759
|
59,566
|
64,318
|
-
|
84,276
|
85,680
|
88,841
|
Book Value Per Share
2 |
8.360
|
9.310
|
10.30
|
11.70
|
-
|
14.20
|
15.60
|
16.80
|
Cash Flow per Share
2 |
-3.120
|
2.330
|
0.6400
|
-0.6100
|
-
|
1.370
|
1.860
|
2.160
|
Capex
1 |
283
|
101
|
113
|
128
|
-
|
561
|
336
|
150
|
Capex / Sales
|
1.19%
|
0.34%
|
0.36%
|
0.33%
|
-
|
1.39%
|
0.8%
|
0.35%
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
10.8
THB Average target price
13.59
THB Spread / Average Target +25.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.42% | 923M | | -29.16% | 11.3B | | +7.32% | 10.72B | | -24.81% | 7.7B | | -4.86% | 7.07B | | +4.16% | 6.6B | | -0.34% | 6.53B | | +15.37% | 3.74B | | -4.29% | 3.71B | | +27.20% | 3.32B |
Residential Real Estate Development
|