End-of-day quote
Thailand S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
107.5
THB
|
+0.47%
|
|
+0.94%
|
+1.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
414,685
|
297,422
|
431,719
|
360,280
|
356,913
|
361,964
|
-
|
-
|
Enterprise Value (EV)
1 |
414,685
|
297,422
|
431,719
|
360,280
|
356,913
|
361,964
|
361,964
|
361,964
|
P/E ratio
|
10.3
x
|
10.9
x
|
12.1
x
|
9.62
x
|
8.2
x
|
8.12
x
|
7.72
x
|
7.47
x
|
Yield
|
4.51%
|
2.63%
|
2.94%
|
3.79%
|
9.75%
|
8.72%
|
8.79%
|
9.43%
|
Capitalization / Revenue
|
2.5
x
|
2.05
x
|
2.87
x
|
2.33
x
|
2.09
x
|
2.07
x
|
2
x
|
1.95
x
|
EV / Revenue
|
2.5
x
|
2.05
x
|
2.87
x
|
2.33
x
|
2.09
x
|
2.07
x
|
2
x
|
1.95
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.04
x
|
0.72
x
|
0.98
x
|
0.78
x
|
0.75
x
|
0.74
x
|
0.73
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
3,399,192
|
3,399,192
|
3,399,192
|
3,367,107
|
3,367,107
|
3,367,107
|
-
|
-
|
Reference price
2 |
122.0
|
87.50
|
127.0
|
107.0
|
106.0
|
107.5
|
107.5
|
107.5
|
Announcement Date
|
1/17/20
|
1/21/21
|
1/21/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
166,098
|
144,768
|
150,342
|
154,420
|
171,103
|
175,195
|
180,707
|
186,001
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
95,560
|
80,437
|
86,795
|
84,547
|
99,323
|
100,047
|
102,950
|
105,726
|
Operating Margin
|
57.53%
|
55.56%
|
57.73%
|
54.75%
|
58.05%
|
57.11%
|
56.97%
|
56.84%
|
Earnings before Tax (EBT)
1 |
59,349
|
33,788
|
44,771
|
50,718
|
55,723
|
57,354
|
60,489
|
62,884
|
Net income
1 |
40,436
|
27,218
|
35,395
|
37,546
|
43,521
|
44,967
|
47,586
|
50,490
|
Net margin
|
24.34%
|
18.8%
|
23.54%
|
24.31%
|
25.44%
|
25.67%
|
26.33%
|
27.15%
|
EPS
2 |
11.90
|
8.010
|
10.47
|
11.12
|
12.93
|
13.25
|
13.93
|
14.38
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.500
|
2.300
|
3.730
|
4.060
|
10.34
|
9.371
|
9.452
|
10.14
|
Announcement Date
|
1/17/20
|
1/21/21
|
1/21/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
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
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
-
|
39,210
|
37,704
|
38,702
|
-
|
39,757
|
38,258
|
40,900
|
44,316
|
85,216
|
43,344
|
42,543
|
42,995
|
43,348
|
43,323
|
43,437
|
43,974
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
21,954
|
21,713
|
22,764
|
-
|
22,815
|
17,403
|
24,143
|
27,300
|
-
|
24,854
|
23,026
|
24,895
|
24,547
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
55.99%
|
57.59%
|
58.82%
|
-
|
57.39%
|
45.49%
|
59.03%
|
61.6%
|
-
|
57.34%
|
54.12%
|
57.9%
|
56.63%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
10,000
|
12,963
|
12,514
|
-
|
15,065
|
10,325
|
14,216
|
15,202
|
-
|
12,609
|
13,696
|
14,694
|
-
|
-
|
-
|
-
|
Net income
1 |
20,332
|
17,611
|
-
|
7,811
|
10,193
|
10,051
|
20,095
|
10,309
|
7,143
|
10,995
|
11,868
|
-
|
9,663
|
10,995
|
11,281
|
10,868
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
19.92%
|
27.03%
|
25.97%
|
-
|
25.93%
|
18.67%
|
26.88%
|
26.78%
|
-
|
22.29%
|
25.84%
|
26.24%
|
25.07%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
2.320
|
3.000
|
3.010
|
5.970
|
3.060
|
-
|
3.270
|
3.520
|
-
|
2.870
|
3.270
|
3.350
|
3.360
|
3.290
|
3.210
|
-
|
Dividend per Share
2 |
-
|
-
|
1.430
|
-
|
-
|
-
|
-
|
-
|
4.060
|
-
|
-
|
-
|
-
|
7.840
|
-
|
-
|
-
|
10.12
|
-
|
Announcement Date
|
1/17/20
|
7/21/20
|
7/21/21
|
1/21/22
|
4/21/22
|
7/21/22
|
7/21/22
|
10/21/22
|
1/20/23
|
4/21/23
|
7/21/23
|
7/21/23
|
10/20/23
|
1/19/24
|
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)
|
10.4%
|
6.71%
|
8.3%
|
8.32%
|
9.27%
|
9.21%
|
9.51%
|
9.61%
|
ROA (Net income/ Total Assets)
|
1.31%
|
0.87%
|
1.07%
|
1.11%
|
1.26%
|
1.3%
|
1.31%
|
1.33%
|
Assets
1 |
3,075,546
|
3,120,927
|
3,307,924
|
3,384,658
|
3,446,688
|
3,450,766
|
3,642,375
|
3,791,503
|
Book Value Per Share
2 |
118.0
|
121.0
|
130.0
|
137.0
|
142.0
|
145.0
|
148.0
|
152.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/20
|
1/21/21
|
1/21/22
|
1/20/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
107.5
THB Average target price
119.9
THB Spread / Average Target +11.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.42% | 9.97B | | +16.19% | 562B | | +16.51% | 304B | | +24.61% | 256B | | +24.60% | 212B | | +26.24% | 191B | | +32.89% | 172B | | +9.79% | 164B | | +7.35% | 151B | | +8.94% | 136B |
Other Banks
|