End-of-day quote
Thailand S.E.
06:00:00 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
14.5
THB
|
-2.03%
|
|
-2.03%
|
-12.65%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,049
|
5,127
|
4,245
|
5,421
|
4,735
|
-
|
Enterprise Value (EV)
1 |
4,049
|
5,127
|
4,245
|
8,347
|
6,475
|
4,735
|
P/E ratio
|
12.5
x
|
33.4
x
|
13.3
x
|
11.1
x
|
8.68
x
|
7.42
x
|
Yield
|
-
|
0.9%
|
-
|
2.71%
|
3.45%
|
4.1%
|
Capitalization / Revenue
|
1
x
|
0.99
x
|
-
|
0.8
x
|
0.63
x
|
0.57
x
|
EV / Revenue
|
1
x
|
0.99
x
|
-
|
1.23
x
|
0.86
x
|
0.57
x
|
EV / EBITDA
|
-
|
5.72
x
|
-
|
6.36
x
|
4.35
x
|
3
x
|
EV / FCF
|
-
|
12.9
x
|
-
|
18.1
x
|
13.9
x
|
8.82
x
|
FCF Yield
|
-
|
7.77%
|
-
|
5.53%
|
7.22%
|
11.3%
|
Price to Book
|
-
|
-
|
-
|
2.22
x
|
1.46
x
|
-
|
Nbr of stocks (in thousands)
|
326,550
|
326,550
|
326,550
|
326,550
|
326,550
|
-
|
Reference price
2 |
12.40
|
15.70
|
13.00
|
16.60
|
14.50
|
14.50
|
Announcement Date
|
2/25/21
|
2/27/22
|
2/24/23
|
2/23/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
4,040
|
5,194
|
-
|
6,804
|
7,500
|
8,297
|
EBITDA
1 |
-
|
896.7
|
-
|
1,312
|
1,490
|
1,580
|
EBIT
1 |
-
|
468.7
|
-
|
728.1
|
831.5
|
894
|
Operating Margin
|
-
|
9.02%
|
-
|
10.7%
|
11.09%
|
10.77%
|
Earnings before Tax (EBT)
1 |
-
|
387
|
-
|
650.9
|
786
|
868
|
Net income
1 |
-
|
152.9
|
318.8
|
490.2
|
545
|
638.5
|
Net margin
|
-
|
2.94%
|
-
|
7.2%
|
7.27%
|
7.7%
|
EPS
2 |
0.9900
|
0.4700
|
0.9800
|
1.500
|
1.670
|
1.955
|
Free Cash Flow
1 |
-
|
398.3
|
-
|
461.4
|
467.5
|
537
|
FCF margin
|
-
|
7.67%
|
-
|
6.78%
|
6.23%
|
6.47%
|
FCF Conversion (EBITDA)
|
-
|
44.42%
|
-
|
35.17%
|
31.38%
|
33.99%
|
FCF Conversion (Net income)
|
-
|
260.45%
|
-
|
94.13%
|
85.78%
|
84.1%
|
Dividend per Share
2 |
-
|
0.1410
|
-
|
0.4500
|
0.5000
|
0.5950
|
Announcement Date
|
2/25/21
|
2/27/22
|
2/24/23
|
2/23/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
71.88
|
88.33
|
45.51
|
138.9
|
114.3
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
0.4300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/22
|
5/12/22
|
8/14/22
|
5/12/23
|
8/11/23
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
2,926
|
1,740
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
2.23
x
|
1.168
x
|
-
|
Free Cash Flow
1 |
-
|
398
|
-
|
461
|
468
|
537
|
ROE (net income / shareholders' equity)
|
-
|
7.29%
|
-
|
21.1%
|
19.2%
|
19.3%
|
ROA (Net income/ Total Assets)
|
-
|
2.58%
|
-
|
6.59%
|
7.15%
|
8%
|
Assets
1 |
-
|
5,925
|
-
|
7,444
|
7,622
|
7,981
|
Book Value Per Share
2 |
-
|
-
|
-
|
7.470
|
9.900
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
326
|
-
|
638
|
517
|
400
|
Capex / Sales
|
-
|
6.27%
|
-
|
9.37%
|
6.89%
|
4.82%
|
Announcement Date
|
2/25/21
|
2/27/22
|
2/24/23
|
2/23/24
|
-
|
-
|
Last Close Price
14.5
THB Average target price
21
THB Spread / Average Target +44.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.65% | 130M | | +5.39% | 14.67B | | +18.07% | 9.67B | | -9.50% | 6.98B | | +32.00% | 1.47B | | +12.60% | 1.42B | | -19.10% | 1.23B | | +16.60% | 1.15B | | -34.34% | 872M | | +17.37% | 829M |
Plastic Containers & Packaging
|