End-of-day quote
Thailand S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
20.2
THB
|
0.00%
|
|
+2.02%
|
+3.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
225,094
|
225,054
|
214,378
|
207,806
|
161,564
|
166,510
|
-
|
-
|
Enterprise Value (EV)
1 |
525,500
|
583,169
|
642,308
|
664,828
|
161,564
|
598,617
|
595,846
|
521,793
|
P/E ratio
|
12.6
x
|
8.63
x
|
16.5
x
|
14.7
x
|
-26.1
x
|
26.9
x
|
18.2
x
|
11.7
x
|
Yield
|
2.55%
|
3.74%
|
2.55%
|
3.02%
|
-
|
1.77%
|
2.31%
|
3.07%
|
Capitalization / Revenue
|
0.42
x
|
0.38
x
|
0.42
x
|
0.34
x
|
0.28
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.99
x
|
0.99
x
|
1.25
x
|
1.08
x
|
0.28
x
|
0.97
x
|
0.92
x
|
0.79
x
|
EV / EBITDA
|
13.7
x
|
8.11
x
|
17.2
x
|
12.9
x
|
5.31
x
|
11.5
x
|
11
x
|
9.36
x
|
EV / FCF
|
30.1
x
|
12.9
x
|
-36.2
x
|
106
x
|
-
|
18.2
x
|
25.1
x
|
17.7
x
|
FCF Yield
|
3.32%
|
7.77%
|
-2.76%
|
0.95%
|
-
|
5.49%
|
3.99%
|
5.66%
|
Price to Book
|
1.34
x
|
1.2
x
|
0.94
x
|
-
|
-
|
0.67
x
|
0.66
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
8,185,242
|
8,413,242
|
8,406,963
|
8,379,263
|
8,243,061
|
8,243,061
|
-
|
-
|
Reference price
2 |
27.50
|
26.75
|
25.50
|
24.80
|
19.60
|
20.20
|
20.20
|
20.20
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
532,573
|
589,713
|
512,704
|
614,197
|
585,844
|
619,990
|
644,793
|
657,280
|
EBITDA
1 |
38,424
|
71,891
|
37,448
|
51,691
|
30,447
|
52,095
|
54,225
|
55,728
|
EBIT
1 |
21,485
|
49,578
|
15,009
|
26,872
|
5,326
|
26,525
|
27,835
|
25,424
|
Operating Margin
|
4.03%
|
8.41%
|
2.93%
|
4.38%
|
0.91%
|
4.28%
|
4.32%
|
3.87%
|
Earnings before Tax (EBT)
1 |
29,544
|
55,093
|
16,732
|
20,427
|
-1,931
|
9,087
|
14,441
|
16,412
|
Net income
1 |
18,456
|
26,022
|
13,028
|
13,970
|
-5,207
|
6,504
|
9,136
|
12,200
|
Net margin
|
3.47%
|
4.41%
|
2.54%
|
2.27%
|
-0.89%
|
1.05%
|
1.42%
|
1.86%
|
EPS
2 |
2.180
|
3.100
|
1.550
|
1.690
|
-0.7500
|
0.7519
|
1.112
|
1.727
|
Free Cash Flow
1 |
17,450
|
45,310
|
-17,743
|
6,288
|
-
|
32,848
|
23,784
|
29,551
|
FCF margin
|
3.28%
|
7.68%
|
-3.46%
|
1.02%
|
-
|
5.3%
|
3.69%
|
4.5%
|
FCF Conversion (EBITDA)
|
45.41%
|
63.03%
|
-
|
12.16%
|
-
|
63.05%
|
43.86%
|
53.03%
|
FCF Conversion (Net income)
|
94.55%
|
174.12%
|
-
|
45.01%
|
-
|
505.05%
|
260.35%
|
242.22%
|
Dividend per Share
2 |
0.7000
|
1.000
|
0.6500
|
0.7500
|
-
|
0.3579
|
0.4670
|
0.6200
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
285,752
|
248,984
|
125,939
|
137,781
|
138,887
|
155,996
|
294,883
|
160,266
|
159,048
|
143,781
|
150,246
|
294,027
|
144,498
|
147,319
|
151,480
|
-
|
EBITDA
1 |
-
|
35,093
|
5,215
|
1,899
|
11,409
|
15,053
|
26,462
|
15,962
|
9,266
|
8,893
|
8,777
|
17,670
|
7,705
|
5,072
|
11,747
|
-
|
EBIT
1 |
27,638
|
21,046
|
-2,027
|
-4,010
|
5,667
|
9,060
|
-
|
9,594
|
2,551
|
2,792
|
2,627
|
5,419
|
1,479
|
-1,572
|
2,980
|
-
|
Operating Margin
|
9.67%
|
8.45%
|
-1.61%
|
-2.91%
|
4.08%
|
5.81%
|
-
|
5.99%
|
1.6%
|
1.94%
|
1.75%
|
1.84%
|
1.02%
|
-1.07%
|
1.97%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-7,108
|
5,868
|
4,154
|
7,994
|
12,148
|
7,118
|
1,160
|
-2,375
|
-142.8
|
-2,518
|
-1,324
|
1,912
|
-795
|
-
|
Net income
1 |
12,139
|
11,683
|
-5,375
|
6,720
|
2,842
|
4,208
|
7,050
|
5,108
|
1,812
|
-2,725
|
-792.3
|
-3,518
|
-1,811
|
121.1
|
-1,696
|
-900
|
Net margin
|
4.25%
|
4.69%
|
-4.27%
|
4.88%
|
2.05%
|
2.7%
|
2.39%
|
3.19%
|
1.14%
|
-1.9%
|
-0.53%
|
-1.2%
|
-1.25%
|
0.08%
|
-1.12%
|
-
|
EPS
2 |
1.450
|
1.400
|
-0.6900
|
0.8200
|
0.3400
|
0.5100
|
0.8500
|
0.6300
|
0.2100
|
-0.3600
|
-0.1200
|
-0.4800
|
-0.2500
|
-
|
-0.2400
|
-
|
Dividend per Share
|
-
|
0.4000
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/13/20
|
8/13/21
|
11/15/21
|
2/25/22
|
5/12/22
|
8/15/22
|
8/15/22
|
11/14/22
|
2/27/23
|
5/11/23
|
8/11/23
|
8/11/23
|
11/13/23
|
2/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
300,406
|
358,114
|
427,931
|
457,022
|
-
|
432,108
|
429,337
|
355,283
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.818
x
|
4.981
x
|
11.43
x
|
8.841
x
|
-
|
8.295
x
|
7.918
x
|
6.375
x
|
Free Cash Flow
1 |
17,450
|
45,310
|
-17,743
|
6,288
|
-
|
32,848
|
23,784
|
29,551
|
ROE (net income / shareholders' equity)
|
11.1%
|
14.4%
|
6.4%
|
4.33%
|
-
|
2.7%
|
4.05%
|
5.73%
|
ROA (Net income/ Total Assets)
|
2.92%
|
3.73%
|
2.16%
|
1.16%
|
-
|
0.59%
|
0.95%
|
1.7%
|
Assets
1 |
631,076
|
697,876
|
602,212
|
1,206,560
|
-
|
1,094,938
|
959,622
|
717,637
|
Book Value Per Share
2 |
20.60
|
22.30
|
27.10
|
-
|
-
|
30.00
|
30.80
|
30.00
|
Cash Flow per Share
2 |
4.960
|
8.630
|
0.7800
|
4.230
|
-
|
6.910
|
3.670
|
3.880
|
Capex
1 |
23,159
|
25,728
|
23,340
|
27,362
|
-
|
22,759
|
23,057
|
20,000
|
Capex / Sales
|
4.35%
|
4.36%
|
4.55%
|
4.45%
|
-
|
3.67%
|
3.58%
|
3.04%
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
20.2
THB Average target price
22.15
THB Spread / Average Target +9.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.06% | 4.51B | | +12.83% | 11.62B | | -2.04% | 5.71B | | +5.47% | 5.41B | | -20.13% | 2.71B | | +3.25% | 1.92B | | -19.47% | 1.19B | | -17.18% | 960M | | -13.20% | 924M | | +3.36% | 850M |
Animal Feed
|