End-of-day quote
Thailand S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
17.7
THB
|
+1.14%
|
|
+1.14%
|
-11.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,347
|
35,859
|
63,607
|
49,093
|
34,151
|
30,224
|
-
|
-
|
Enterprise Value (EV)
1 |
35,347
|
35,859
|
63,607
|
49,093
|
34,151
|
30,224
|
30,224
|
30,224
|
P/E ratio
|
8.06
x
|
22.3
x
|
19.9
x
|
15.3
x
|
13.4
x
|
9.41
x
|
7.76
x
|
6.63
x
|
Yield
|
3.14%
|
1.1%
|
1.5%
|
2.09%
|
-
|
3.16%
|
3.84%
|
4.52%
|
Capitalization / Revenue
|
0.72
x
|
0.76
x
|
1.32
x
|
1.02
x
|
0.75
x
|
0.66
x
|
0.64
x
|
0.62
x
|
EV / Revenue
|
0.72
x
|
0.76
x
|
1.32
x
|
1.02
x
|
0.75
x
|
0.66
x
|
0.64
x
|
0.62
x
|
EV / EBITDA
|
6,555,340
x
|
19,266,965
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
7,345,748
x
|
-7,390,018
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.8
x
|
0.78
x
|
1.33
x
|
1.1
x
|
0.77
x
|
0.58
x
|
0.55
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
1,707,566
|
1,707,566
|
1,707,566
|
1,707,566
|
1,707,566
|
1,707,566
|
-
|
-
|
Reference price
2 |
20.70
|
21.00
|
37.25
|
28.75
|
20.00
|
17.70
|
17.70
|
17.70
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/25/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
48,902
|
47,337
|
48,169
|
48,185
|
45,434
|
45,941
|
47,485
|
49,045
|
EBITDA
|
5,392
|
1,861
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,306
|
1,761
|
3,764
|
3,779
|
2,992
|
6,133
|
6,881
|
7,629
|
Operating Margin
|
10.85%
|
3.72%
|
7.81%
|
7.84%
|
6.58%
|
13.35%
|
14.49%
|
15.56%
|
Earnings before Tax (EBT)
1 |
5,306
|
-
|
3,764
|
3,779
|
2,992
|
4,004
|
4,862
|
5,704
|
Net income
1 |
4,386
|
1,608
|
3,196
|
3,212
|
2,548
|
3,203
|
3,889
|
4,563
|
Net margin
|
8.97%
|
3.4%
|
6.63%
|
6.67%
|
5.61%
|
6.97%
|
8.19%
|
9.3%
|
EPS
2 |
2.569
|
0.9410
|
1.872
|
1.880
|
1.490
|
1.880
|
2.280
|
2.670
|
Free Cash Flow
|
4,812
|
-4,852
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
9.84%
|
-10.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
89.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
109.71%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6500
|
0.2300
|
0.5600
|
0.6000
|
-
|
0.5600
|
0.6800
|
0.8000
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/25/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4,812
|
-4,852
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
3.64%
|
6.8%
|
6.93%
|
5.71%
|
6.6%
|
7.3%
|
8.1%
|
ROA (Net income/ Total Assets)
|
1.33%
|
0.48%
|
0.93%
|
0.93%
|
0.76%
|
0.9%
|
1.1%
|
1.2%
|
Assets
1 |
329,130
|
336,732
|
343,281
|
344,886
|
334,422
|
355,889
|
353,545
|
380,250
|
Book Value Per Share
2 |
25.90
|
27.00
|
28.10
|
26.20
|
26.00
|
30.50
|
32.10
|
34.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
158
|
861
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.32%
|
1.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/25/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
17.7
THB Average target price
22.9
THB Spread / Average Target +29.38% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.50% | 821M | | +6.58% | 74.49B | | +6.64% | 50.15B | | +0.85% | 47.28B | | +12.23% | 43.12B | | +8.25% | 40.31B | | +20.44% | 38.48B | | +4.41% | 30.54B | | -3.72% | 28.79B | | +9.73% | 22.81B |
Other Life & Health Insurance
|