Stock SBNEXT THIENSURAT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Thiensurat

Equities

SBNEXT

TH5536010009

Industrial Machinery & Equipment

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
0.6 THB +3.45% Intraday chart for Thiensurat +1.69% -52.38%
Apr. 26 Sabuy Connext Tech Public Company Limited Disapproves Appointment of Kittipol Thanasit as A Director, Investment Committee Risk Management Committee, Executive Committee and the Nomination and Remuneration Committee CI
Apr. 26 Sabuy Connext Tech Public Company Limited Approves Omission of Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 994.9 1,099 1,871 1,604 2,120 761.2
Enterprise Value (EV) 1 1,023 1,056 1,979 1,815 2,278 2,490
P/E ratio 8.83 x 10 x 13.1 x 51.6 x 29.5 x -8.8 x
Yield 8.84% 7% 4.82% 1.37% 0.29% -
Capitalization / Revenue 0.62 x 0.66 x 0.96 x 0.95 x 1.53 x 0.45 x
EV / Revenue 0.63 x 0.63 x 1.02 x 1.07 x 1.64 x 1.47 x
EV / EBITDA 5.64 x 5.63 x 9.09 x 22.1 x 18.7 x 118 x
EV / FCF 7.29 x 8.37 x 30.3 x 44.5 x 28.5 x -7.83 x
FCF Yield 13.7% 11.9% 3.3% 2.25% 3.5% -12.8%
Price to Book 0.83 x 0.89 x 1.47 x 1.29 x 1.6 x 0.66 x
Nbr of stocks (in thousands) 604,650 604,650 601,680 604,352 604,054 604,089
Reference price 2 1.645 1.818 3.109 2.655 3.509 1.260
Announcement Date 2/28/19 2/26/20 2/25/21 2/24/22 3/7/23 3/1/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,613 1,677 1,943 1,693 1,387 1,690
EBITDA 1 181.4 187.4 217.8 82.06 121.5 21.1
EBIT 1 131.6 137.9 180.9 52.23 99.34 -40.78
Operating Margin 8.16% 8.23% 9.31% 3.08% 7.16% -2.41%
Earnings before Tax (EBT) 1 127.3 136.5 176.4 45.68 91.64 -106.3
Net income 1 106.8 109.6 143.1 31.01 71.99 -86.48
Net margin 6.62% 6.54% 7.37% 1.83% 5.19% -5.12%
EPS 2 0.1864 0.1813 0.2373 0.0514 0.1191 -0.1431
Free Cash Flow 1 140.4 126 65.35 40.81 79.83 -317.9
FCF margin 8.7% 7.52% 3.36% 2.41% 5.76% -18.81%
FCF Conversion (EBITDA) 77.37% 67.27% 30.01% 49.73% 65.68% -
FCF Conversion (Net income) 131.44% 114.97% 45.66% 131.59% 110.89% -
Dividend per Share 2 0.1455 0.1273 0.1500 0.0364 0.0101 -
Announcement Date 2/28/19 2/26/20 2/25/21 2/24/22 3/7/23 3/1/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 28.1 - 108 211 158 1,729
Net Cash position 1 - 43.8 - - - -
Leverage (Debt/EBITDA) 0.1549 x - 0.4965 x 2.572 x 1.301 x 81.94 x
Free Cash Flow 1 140 126 65.3 40.8 79.8 -318
ROE (net income / shareholders' equity) 9.03% 8.98% 11.5% 2.76% 5.69% -6.72%
ROA (Net income/ Total Assets) 5.67% 6.02% 7.2% 1.92% 3.61% -1.02%
Assets 1 1,884 1,820 1,987 1,617 1,994 8,466
Book Value Per Share 2 1.980 2.040 2.110 2.060 2.190 1.920
Cash Flow per Share 2 0.0800 0.1000 0.1000 0.0900 0.1500 0.0900
Capex 1 8.15 25.3 16.5 102 10.4 15.2
Capex / Sales 0.51% 1.51% 0.85% 6.04% 0.75% 0.9%
Announcement Date 2/28/19 2/26/20 2/25/21 2/24/22 3/7/23 3/1/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
THIENSURAT Stock Thiensurat
-52.38% 9.86M
ATLAS COPCO AB Stock Atlas Copco AB
+14.81% 84.97B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+20.72% 70.8B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+16.33% 35.7B
XYLEM INC. Stock Xylem Inc.
+23.08% 33.75B
FANUC CORPORATION Stock Fanuc Corporation
+13.41% 28.72B
FORTIVE CORPORATION Stock Fortive Corporation
+5.14% 27.1B
SANDVIK AB Stock Sandvik AB
+5.23% 26.02B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+20.15% 25.7B
DOVER CORPORATION Stock Dover Corporation
+19.23% 24.98B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. SBNEXT Stock
  4. Financials Thiensurat
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW