End-of-day quote
Thailand S.E.
06:00:00 2024-06-04 pm EDT
|
5-day change
|
1st Jan Change
|
50
THB
|
-0.99%
|
|
-2.44%
|
-0.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
55,886
|
43,819
|
50,593
|
62,448
|
42,549
|
42,338
|
-
|
-
|
Enterprise Value (EV)
1 |
55,886
|
43,819
|
50,593
|
62,448
|
42,549
|
42,338
|
42,338
|
42,338
|
P/E ratio
|
9.34
x
|
8.55
x
|
8.01
x
|
8.21
x
|
7.81
x
|
7.41
x
|
6.77
x
|
6.25
x
|
Yield
|
6.44%
|
4.35%
|
4.94%
|
-
|
-
|
6.52%
|
7.11%
|
8.1%
|
Capitalization / Revenue
|
2.92
x
|
2.06
x
|
2.09
x
|
2.27
x
|
1.48
x
|
1.47
x
|
1.42
x
|
1.35
x
|
EV / Revenue
|
2.92
x
|
2.06
x
|
2.09
x
|
2.27
x
|
1.48
x
|
1.47
x
|
1.42
x
|
1.35
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
0.94
x
|
0.99
x
|
1.08
x
|
-
|
0.66
x
|
0.63
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
846,751
|
846,751
|
846,751
|
846,751
|
846,751
|
846,760
|
-
|
-
|
Reference price
2 |
66.00
|
51.75
|
59.75
|
73.75
|
50.25
|
50.00
|
50.00
|
50.00
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/20/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,168
|
21,233
|
24,246
|
27,539
|
28,763
|
28,833
|
29,770
|
31,266
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,974
|
10,581
|
12,998
|
14,526
|
12,869
|
12,732
|
13,691
|
14,384
|
Operating Margin
|
46.82%
|
49.83%
|
53.61%
|
52.75%
|
44.74%
|
44.16%
|
45.99%
|
46.01%
|
Earnings before Tax (EBT)
1 |
7,297
|
6,487
|
7,797
|
9,490
|
6,787
|
7,110
|
7,802
|
8,533
|
Net income
1 |
5,988
|
5,123
|
6,318
|
7,602
|
5,443
|
5,712
|
6,274
|
6,832
|
Net margin
|
31.24%
|
24.13%
|
26.06%
|
27.61%
|
18.93%
|
19.81%
|
21.07%
|
21.85%
|
EPS
2 |
7.070
|
6.050
|
7.460
|
8.980
|
6.430
|
6.746
|
7.381
|
8.001
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.250
|
2.250
|
2.950
|
-
|
-
|
3.259
|
3.555
|
4.052
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/20/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
7,094
|
-
|
5,746
|
6,147
|
12,589
|
6,804
|
-
|
6,941
|
7,423
|
14,364
|
7,444
|
6,955
|
6,832
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
4,058
|
-
|
3,706
|
3,329
|
6,977
|
3,698
|
3,851
|
3,648
|
3,632
|
-
|
3,163
|
2,371
|
2,516
|
2,802
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
57.2%
|
-
|
64.5%
|
54.16%
|
55.42%
|
54.35%
|
-
|
52.56%
|
48.93%
|
-
|
42.49%
|
34.09%
|
36.82%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
2,517
|
-
|
-
|
-
|
2,605
|
1,754
|
-
|
1,485
|
-
|
1,907
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,668
|
-
|
2,023
|
-
|
2,055
|
2,033
|
4,089
|
2,086
|
1,430
|
2,085
|
1,408
|
-
|
1,145
|
669.7
|
1,506
|
1,318
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
28.52%
|
-
|
35.77%
|
33.08%
|
32.48%
|
30.65%
|
-
|
30.04%
|
18.97%
|
-
|
15.38%
|
9.63%
|
22.04%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
3.150
|
-
|
2.390
|
-
|
2.430
|
2.400
|
4.830
|
2.460
|
-
|
2.460
|
1.660
|
-
|
1.510
|
0.7900
|
1.780
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7500
|
-
|
2.200
|
-
|
-
|
-
|
-
|
-
|
0.0250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
Announcement Date
|
7/20/20
|
7/19/21
|
1/20/22
|
1/20/22
|
4/19/22
|
7/20/22
|
7/20/22
|
10/18/22
|
1/20/23
|
4/21/23
|
7/21/23
|
7/21/23
|
10/20/23
|
1/22/24
|
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)
|
13.9%
|
11.3%
|
13%
|
14%
|
9.16%
|
9.19%
|
9.58%
|
10%
|
ROA (Net income/ Total Assets)
|
1.94%
|
1.52%
|
1.6%
|
1.61%
|
1.03%
|
1.06%
|
1.13%
|
1.2%
|
Assets
1 |
309,009
|
337,546
|
394,875
|
471,887
|
526,482
|
540,233
|
557,104
|
570,130
|
Book Value Per Share
2 |
51.80
|
54.90
|
60.30
|
68.30
|
-
|
75.70
|
79.80
|
84.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/20
|
1/19/21
|
1/20/22
|
1/20/23
|
1/22/24
|
-
|
-
|
-
|
Average target price
51.98
THB Spread / Average Target +3.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.50% | 1.16B | | +15.97% | 566B | | +18.68% | 313B | | +14.14% | 252B | | +19.22% | 205B | | +19.78% | 182B | | +26.17% | 169B | | +7.87% | 161B | | +9.47% | 151B | | +11.85% | 137B |
Other Banks
|