Stock TFM THAI UNION FEEDMILL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Thai Union Feedmill

Equities

TFM

THA506010000

Fishing & Farming

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
6.8 THB 0.00% Intraday chart for Thai Union Feedmill +1.49% +7.94%
Apr. 04 Thai Union Feedmill Public Company Limited Approves Dividend for the Year Ended December 31, 2023, Payable on 23 April 2024 CI
Feb. 16 Thai Union Feedmill Public Company Limited Proposes Dividend for 2023, Payable on 23 April 2024 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 6,900 4,950 3,150 3,400 -
Enterprise Value (EV) 1 6,900 4,950 3,150 3,400 3,400
P/E ratio 27.6 x 45 x 37.1 x 12.8 x 10.1 x
Yield 8.33% 1.31% - 4.41% 5.88%
Capitalization / Revenue 1.45 x 1.01 x 0.62 x 0.6 x 0.58 x
EV / Revenue 1.45 x 1.01 x 0.62 x 0.6 x 0.58 x
EV / EBITDA 21.8 x 20.2 x 13.5 x 8.23 x 5.92 x
EV / FCF -87.7 x -33.8 x - 9.5 x 7.04 x
FCF Yield -1.14% -2.95% - 10.5% 14.2%
Price to Book 3.11 x - - - -
Nbr of stocks (in thousands) 500,000 500,000 500,000 500,000 -
Reference price 2 13.80 9.900 6.300 6.800 6.800
Announcement Date 2/17/22 2/17/23 2/16/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 4,773 4,888 5,081 5,646 5,880
EBITDA 1 - 316.6 245.4 234 413 574
EBIT 1 - 166 58.67 60.56 205 364
Operating Margin - 3.48% 1.2% 1.19% 3.63% 6.19%
Earnings before Tax (EBT) 1 - - - 63.8 285 447
Net income 1 411.7 211.5 109.5 87.37 264 335
Net margin - 4.43% 2.24% 1.72% 4.68% 5.7%
EPS 2 1.000 0.5000 0.2200 0.1700 0.5300 0.6700
Free Cash Flow 1 - -78.66 -146.2 - 358 483
FCF margin - -1.65% -2.99% - 6.34% 8.21%
FCF Conversion (EBITDA) - - - - 86.68% 84.15%
FCF Conversion (Net income) - - - - 135.61% 144.18%
Dividend per Share 2 - 1.150 0.1300 - 0.3000 0.4000
Announcement Date 10/28/21 2/17/22 2/17/23 2/16/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales - 1,095 1,013 - - - - 1,344 1,306 -
EBITDA - 56.05 - - - - - - - -
EBIT - 18.04 - - - - - - - -
Operating Margin - 1.65% - - - - - - - -
Earnings before Tax (EBT) - 41.43 -8.881 - - - - - - -
Net income 1 69.47 43.1 1.322 33.74 57.62 16.86 -27.72 47.77 - 14.83
Net margin - 3.94% 0.13% - - - - 3.56% - -
EPS 0.1700 0.0800 - - - - - 0.1000 - -
Dividend per Share - - - - - - - - - -
Announcement Date 11/4/21 2/17/22 5/3/22 8/4/22 11/1/22 2/17/23 5/2/23 8/4/23 11/8/23 2/16/24
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - -78.7 -146 - 358 483
ROE (net income / shareholders' equity) - 12.6% 4.97% - 11.5% 13.9%
ROA (Net income/ Total Assets) - 7.69% 3.35% - 7.6% 9.2%
Assets 1 - 2,751 3,273 - 3,474 3,641
Book Value Per Share - 4.430 - - - -
Cash Flow per Share - - - - - -
Capex 1 - 381 179 - 51 52
Capex / Sales - 7.99% 3.67% - 0.9% 0.88%
Announcement Date 10/28/21 2/17/22 2/17/23 2/16/24 - -
1THB in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Thai Union Feedmill

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
6.8 THB
Average target price
10.2 THB
Spread / Average Target
+50.00%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Animal Feed

1st Jan change Capi.
THAI UNION FEEDMILL Stock Thai Union Feedmill
+7.94% 91.81M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.65% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.21% 5.77B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-3.06% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-21.14% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-4.34% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-23.47% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-19.36% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-16.59% 865M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+25.81% 855M
Animal Feed
  1. Stock Market
  2. Equities
  3. TFM Stock
  4. Financials Thai Union Feedmill