Financials Thai Coconut Co.,Ltd.

Equities

COCOCO

THB540010006

Food Processing

End-of-day quote Thailand S.E. Other stock markets 06:00:00 2024-05-15 pm EDT			5-day change	1st Jan Change
13.3 ^THB	0.00%		-2.21%	+68.35%

Apr. 04	Thai Coconut Public Company Limited Approves the Election of Miss Nidaporn Assawateerakiat as Independent Director, the Member of Audit Committee, the Member of Nomination and Compensation Committee, and the Member of Risk Management Committee	CI
Mar. 14	202,125,000 Common Shares of Thai Coconut Public Company Limited are subject to a Lock-Up Agreement Ending on 14-MAR-2024.	CI

Valuation

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	11,613	19,551	-	-
Enterprise Value (EV) ¹	11,613	20,602	20,536	19,551
P/E ratio	18 x	22.5 x	18.3 x	18.2 x
Yield	-	1.13%	2.97%	1.95%
Capitalization / Revenue	2.49 x	2.91 x	2.44 x	2.36 x
EV / Revenue	2.49 x	3.07 x	2.57 x	2.36 x
EV / EBITDA	14.8 x	18.6 x	14.8 x	14.5 x
EV / FCF	-	75.2 x	32.5 x	23.3 x
FCF Yield	-	1.33%	3.07%	4.29%
Price to Book	-	5.54 x	4.93 x	-
Nbr of stocks (in thousands)	1,470,000	1,470,000	-	-
Reference price ²	7.900	13.30	13.30	13.30
Announcement Date	2/21/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2023	2024	2025	2026
Net sales ¹	4,655	6,715	7,998	8,273
EBITDA ¹	784.9	1,107	1,388	1,352
EBIT ¹	596.9	866	1,125	1,109
Operating Margin	12.82%	12.9%	14.07%	13.41%
Earnings before Tax (EBT) ¹	546.1	874	1,112	1,128
Net income ¹	540.2	863	1,062	1,072
Net margin	11.6%	12.85%	13.28%	12.96%
EPS ²	0.4400	0.5900	0.7250	0.7300
Free Cash Flow ¹	-	274	631	839
FCF margin	-	4.08%	7.89%	10.14%
FCF Conversion (EBITDA)	-	24.75%	45.46%	62.06%
FCF Conversion (Net income)	-	31.75%	59.39%	78.26%
Dividend per Share ²	-	0.1500	0.3950	0.2600
Announcement Date	2/21/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q3	2023 Q4	2024 Q1
Net sales ¹	-	1,396	1,373
EBITDA ¹	-	240.7	261.9
EBIT ¹	-	192.9	213.5
Operating Margin	-	13.81%	15.55%
Earnings before Tax (EBT) ¹	-	196.6	204.6
Net income ¹	152.8	189.1	203.5
Net margin	-	13.54%	14.82%
EPS ²	-	0.1300	0.1400
Dividend per Share	-	-	-
Announcement Date	11/9/23	2/21/24	5/10/24

¹THB in Million²THB

Estimates

Balance Sheet Analysis

Fiscal Period: December	2023	2024	2025	2026
Net Debt ¹	-	1,051	985	-
Net Cash position ¹	-	-	-	-
Leverage (Debt/EBITDA)	-	0.9495 x	0.7097 x	-
Free Cash Flow ¹	-	274	631	839
ROE (net income / shareholders' equity)	-	23.4%	25.9%	21.6%
ROA (Net income/ Total Assets)	-	15.7%	16.9%	15.6%
Assets ¹	-	5,497	6,306	6,872
Book Value Per Share ²	-	2.400	2.700	-
Cash Flow per Share	-	-	-	-
Capex ¹	-	250	200	250
Capex / Sales	-	3.72%	2.5%	3.02%
Announcement Date	2/21/24	-	-	-

¹THB in Million²THB

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Thai Coconut Co.,Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

13.3 THB

Average target price

14.3 THB

Spread / Average Target

+7.52%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Fruit & Vegetable Processing

	1st Jan change	Capi.
THAI COCONUT CO.,LTD.	+68.35%	540M
CHONGQING FULING ZHACAI GROUP CO., LTD.	+1.47%	2.32B
AGRANA BETEILIGUNGS-AG	-3.19%	924M
LASSONDE INDUSTRIES INC.	+5.48%	741M
LONTRUE CO., LTD.	+116.83%	848M
CALAVO GROWERS, INC.	-5.47%	495M
TIANYUN INTERNATIONAL HOLDINGS LIMITED	-3.03%	405M
TUKAS GIDA SANAYI VE TICARET	+17.28%	364M
CHALKIS HEALTH INDUSTRY CO., LTD	-14.08%	326M
BONDUELLE	-26.87%	283M

Fruit & Vegetable Processing