End-of-day quote
Thailand S.E.
06:00:00 2024-06-04 pm EDT
|
5-day change
|
1st Jan Change
|
14.7
THB
|
+1.38%
|
|
0.00%
|
-17.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,259
|
3,851
|
4,148
|
4,749
|
3,102
|
2,562
|
-
|
Enterprise Value (EV)
1 |
3,259
|
3,851
|
4,148
|
4,749
|
3,102
|
2,562
|
2,562
|
P/E ratio
|
12.5
x
|
14.4
x
|
18.4
x
|
15.1
x
|
15.2
x
|
11.3
x
|
9.8
x
|
Yield
|
4.87%
|
2.81%
|
2.18%
|
2.68%
|
2.81%
|
3.54%
|
4.15%
|
Capitalization / Revenue
|
1.8
x
|
2.26
x
|
2.71
x
|
2.66
x
|
1.99
x
|
1.56
x
|
1.49
x
|
EV / Revenue
|
1.8
x
|
2.26
x
|
2.71
x
|
2.66
x
|
1.99
x
|
1.56
x
|
1.49
x
|
EV / EBITDA
|
9.35
x
|
8.76
x
|
11
x
|
9.36
x
|
8.4
x
|
6.78
x
|
6.11
x
|
EV / FCF
|
9.92
x
|
11.5
x
|
-
|
-
|
14.7
x
|
27.5
x
|
8.06
x
|
FCF Yield
|
10.1%
|
8.7%
|
-
|
-
|
6.82%
|
3.63%
|
12.4%
|
Price to Book
|
3.08
x
|
3.18
x
|
3.11
x
|
3.14
x
|
1.93
x
|
1.47
x
|
1.35
x
|
Nbr of stocks (in thousands)
|
174,273
|
174,273
|
174,273
|
174,273
|
174,273
|
174,273
|
-
|
Reference price
2 |
18.70
|
22.10
|
23.80
|
27.25
|
17.80
|
14.70
|
14.70
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/23/22
|
2/24/23
|
2/21/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,807
|
1,704
|
1,531
|
1,786
|
1,559
|
1,637
|
1,719
|
EBITDA
1 |
348.6
|
439.8
|
377.2
|
507.2
|
369.3
|
378
|
419
|
EBIT
1 |
327.1
|
343.7
|
289.1
|
400.2
|
257.3
|
289
|
336
|
Operating Margin
|
18.11%
|
20.17%
|
18.88%
|
22.41%
|
16.5%
|
17.65%
|
19.55%
|
Earnings before Tax (EBT)
1 |
327.1
|
338.2
|
284.8
|
395.6
|
252.5
|
283
|
331
|
Net income
1 |
262.2
|
266.8
|
225.2
|
314.4
|
203.2
|
226
|
265
|
Net margin
|
14.51%
|
15.65%
|
14.71%
|
17.6%
|
13.03%
|
13.81%
|
15.42%
|
EPS
2 |
1.500
|
1.530
|
1.290
|
1.800
|
1.170
|
1.300
|
1.500
|
Free Cash Flow
1 |
328.4
|
335
|
-
|
-
|
211.5
|
93
|
318
|
FCF margin
|
18.18%
|
19.66%
|
-
|
-
|
13.56%
|
5.68%
|
18.5%
|
FCF Conversion (EBITDA)
|
94.21%
|
76.17%
|
-
|
-
|
57.26%
|
24.6%
|
75.89%
|
FCF Conversion (Net income)
|
125.26%
|
125.56%
|
-
|
-
|
104.06%
|
41.15%
|
120%
|
Dividend per Share
2 |
0.9100
|
0.6200
|
0.5200
|
0.7300
|
0.5000
|
0.5200
|
0.6100
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/23/22
|
2/24/23
|
2/21/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
328
|
335
|
-
|
-
|
211
|
93
|
318
|
ROE (net income / shareholders' equity)
|
24.7%
|
23.5%
|
17.7%
|
22.1%
|
13%
|
13%
|
14%
|
ROA (Net income/ Total Assets)
|
17.6%
|
15%
|
10.8%
|
14.8%
|
9.47%
|
10%
|
11%
|
Assets
1 |
1,488
|
1,783
|
2,088
|
2,129
|
2,147
|
2,260
|
2,409
|
Book Value Per Share
2 |
6.080
|
6.940
|
7.640
|
8.680
|
9.240
|
10.00
|
10.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
6.84
|
-
|
-
|
20.2
|
34
|
6
|
Capex / Sales
|
-
|
0.4%
|
-
|
-
|
1.29%
|
2.08%
|
0.35%
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/23/22
|
2/24/23
|
2/21/24
|
-
|
-
|
Last Close Price
14.7
THB Average target price
19.5
THB Spread / Average Target +32.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.42% | 69.99M | | +12.81% | 4.98B | | -8.37% | 3.06B | | +28.73% | 2.22B | | -14.56% | 1.38B | | -40.25% | 1.27B | | -5.42% | 761M | | +14.70% | 719M | | -15.58% | 474M | | -8.00% | 395M |
Jewelry & Watch Retailers
|