End-of-day quote
Thailand S.E.
06:00:00 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
22.1
THB
|
+1.38%
|
|
+0.91%
|
+37.27%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,304
|
14,144
|
-
|
-
|
Enterprise Value (EV)
1 |
10,304
|
13,638
|
13,380
|
14,144
|
P/E ratio
|
35
x
|
32.5
x
|
26
x
|
22.8
x
|
Yield
|
4.66%
|
1.86%
|
2.1%
|
2.85%
|
Capitalization / Revenue
|
6.27
x
|
7.62
x
|
6.76
x
|
6.14
x
|
EV / Revenue
|
6.27
x
|
7.34
x
|
6.39
x
|
6.14
x
|
EV / EBITDA
|
17.8
x
|
19.3
x
|
15.9
x
|
14.9
x
|
EV / FCF
|
34
x
|
55.2
x
|
26
x
|
19.1
x
|
FCF Yield
|
2.94%
|
1.81%
|
3.85%
|
5.23%
|
Price to Book
|
8.08
x
|
8.95
x
|
6.95
x
|
6.01
x
|
Nbr of stocks (in thousands)
|
640,000
|
640,000
|
-
|
-
|
Reference price
2 |
16.10
|
22.10
|
22.10
|
22.10
|
Announcement Date
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,644
|
1,857
|
2,093
|
2,303
|
EBITDA
1 |
-
|
579.1
|
706
|
843.5
|
949.5
|
EBIT
1 |
-
|
514.8
|
636
|
751.5
|
853
|
Operating Margin
|
-
|
31.31%
|
34.25%
|
35.91%
|
37.04%
|
Earnings before Tax (EBT)
1 |
-
|
361.8
|
580
|
709.5
|
815
|
Net income
1 |
199.5
|
271.6
|
436
|
543
|
623.5
|
Net margin
|
-
|
16.51%
|
23.48%
|
25.94%
|
27.07%
|
EPS
2 |
0.3460
|
0.4600
|
0.6800
|
0.8500
|
0.9700
|
Free Cash Flow
1 |
-
|
303.1
|
247
|
515
|
739.4
|
FCF margin
|
-
|
18.43%
|
13.3%
|
24.61%
|
32.11%
|
FCF Conversion (EBITDA)
|
-
|
52.34%
|
34.98%
|
61.05%
|
77.87%
|
FCF Conversion (Net income)
|
-
|
111.62%
|
56.64%
|
94.84%
|
118.59%
|
Dividend per Share
2 |
-
|
0.7500
|
0.4100
|
0.4650
|
0.6300
|
Announcement Date
|
9/25/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
400.8
|
534.3
|
408.2
|
EBITDA
1 |
-
|
-
|
159.2
|
EBIT
1 |
146.5
|
129.4
|
142.1
|
Operating Margin
|
36.55%
|
24.21%
|
34.82%
|
Earnings before Tax (EBT)
1 |
-
|
89.73
|
125
|
Net income
1 |
90.78
|
66.77
|
94.26
|
Net margin
|
22.65%
|
12.5%
|
23.09%
|
EPS
2 |
0.1560
|
0.1060
|
0.1470
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
11/8/23
|
2/21/24
|
5/10/24
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
506
|
765
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
303
|
247
|
515
|
739
|
ROE (net income / shareholders' equity)
|
-
|
33.6%
|
30.5%
|
29.3%
|
30.9%
|
ROA (Net income/ Total Assets)
|
-
|
13.1%
|
25.2%
|
23.5%
|
26.4%
|
Assets
1 |
-
|
2,069
|
1,730
|
2,316
|
2,362
|
Book Value Per Share
2 |
-
|
1.990
|
2.470
|
3.180
|
3.680
|
Cash Flow per Share
2 |
-
|
0.6800
|
0.9000
|
1.120
|
1.290
|
Capex
1 |
-
|
101
|
162
|
141
|
87
|
Capex / Sales
|
-
|
6.14%
|
8.72%
|
6.74%
|
3.78%
|
Announcement Date
|
9/25/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
22.1
THB Average target price
23.8
THB Spread / Average Target +7.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.27% | 386M | | +9.21% | 25.44B | | +3.88% | 5.5B | | -7.69% | 5.07B | | -3.34% | 4.48B | | +4.09% | 3.33B | | -13.30% | 3.2B | | 0.00% | 2.68B | | +14.38% | 2.31B | | +10.26% | 2.01B |
Airport Operators
|