End-of-day quote
Thailand S.E.
06:00:00 2024-06-03 pm EDT
|
5-day change
|
1st Jan Change
|
7
THB
|
-0.71%
|
|
-2.10%
|
-23.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,380
|
3,270
|
3,600
|
5,190
|
2,760
|
2,089
|
-
|
-
|
Enterprise Value (EV)
1 |
4,017
|
3,982
|
3,600
|
5,722
|
2,760
|
2,089
|
2,089
|
2,089
|
P/E ratio
|
40.6
x
|
-51.9
x
|
-40
x
|
33.7
x
|
17.4
x
|
12.3
x
|
11.7
x
|
11.3
x
|
Yield
|
1.37%
|
-
|
-
|
0.92%
|
-
|
4.57%
|
4.71%
|
4.86%
|
Capitalization / Revenue
|
1.41
x
|
1.43
x
|
-
|
1.53
x
|
0.7
x
|
0.49
x
|
0.46
x
|
0.43
x
|
EV / Revenue
|
1.41
x
|
1.43
x
|
-
|
1.53
x
|
0.7
x
|
0.49
x
|
0.46
x
|
0.43
x
|
EV / EBITDA
|
13.7
x
|
9.36
x
|
-
|
8.7
x
|
4.32
x
|
2.89
x
|
2.64
x
|
2.44
x
|
EV / FCF
|
-90.8
x
|
12.1
x
|
-
|
22.1
x
|
-
|
8.94
x
|
13.1
x
|
7.17
x
|
FCF Yield
|
-1.1%
|
8.27%
|
-
|
4.53%
|
-
|
11.2%
|
7.61%
|
13.9%
|
Price to Book
|
3.05
x
|
2.7
x
|
-
|
4.05
x
|
-
|
1.43
x
|
1.35
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
300,000
|
300,000
|
300,000
|
300,000
|
300,000
|
298,440
|
-
|
-
|
Reference price
2 |
14.60
|
10.90
|
12.00
|
17.30
|
9.200
|
7.000
|
7.000
|
7.000
|
Announcement Date
|
2/24/20
|
3/2/21
|
2/24/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,102
|
2,284
|
-
|
3,383
|
3,915
|
4,224
|
4,537
|
4,839
|
EBITDA
1 |
320.1
|
349.4
|
-
|
596.3
|
638.8
|
724
|
791
|
855
|
EBIT
1 |
89.61
|
-99.17
|
-
|
248.1
|
253.9
|
279
|
286
|
-
|
Operating Margin
|
2.89%
|
-4.34%
|
-
|
7.33%
|
6.49%
|
6.61%
|
6.3%
|
-
|
Earnings before Tax (EBT)
1 |
127.6
|
-84.49
|
-
|
211.2
|
211.8
|
230
|
241
|
-
|
Net income
1 |
106.2
|
-63.66
|
-91.57
|
153.9
|
157.6
|
172
|
180
|
186
|
Net margin
|
3.42%
|
-2.79%
|
-
|
4.55%
|
4.03%
|
4.07%
|
3.97%
|
3.84%
|
EPS
2 |
0.3600
|
-0.2100
|
-0.3000
|
0.5130
|
0.5300
|
0.5700
|
0.6000
|
0.6200
|
Free Cash Flow
1 |
-48.24
|
270.5
|
-
|
234.9
|
-
|
233.6
|
159
|
291.3
|
FCF margin
|
-1.55%
|
11.84%
|
-
|
6.94%
|
-
|
5.53%
|
3.5%
|
6.02%
|
FCF Conversion (EBITDA)
|
-
|
77.42%
|
-
|
39.4%
|
-
|
32.26%
|
20.1%
|
34.07%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
152.64%
|
-
|
135.8%
|
88.33%
|
156.63%
|
Dividend per Share
2 |
0.2000
|
-
|
-
|
0.1600
|
-
|
0.3200
|
0.3300
|
0.3400
|
Announcement Date
|
2/24/20
|
3/2/21
|
2/24/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
-
|
938
|
-
|
961
|
1,868
|
999.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
83.1
|
-
|
71.53
|
128.1
|
63.07
|
Operating Margin
|
-
|
8.86%
|
-
|
7.44%
|
6.86%
|
6.31%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
50.82
|
54.72
|
34.1
|
45.7
|
79.8
|
39.98
|
Net margin
|
-
|
5.83%
|
-
|
4.76%
|
4.27%
|
4%
|
EPS
|
0.1900
|
-
|
0.1300
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/22
|
2/27/23
|
4/15/23
|
8/18/23
|
8/18/23
|
11/14/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
712
|
-
|
532
|
-
|
-
|
-
|
-
|
Net Cash position
|
363
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.038
x
|
-
|
0.8917
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-48.2
|
270
|
-
|
235
|
-
|
234
|
159
|
291
|
ROE (net income / shareholders' equity)
|
11.2%
|
-4.81%
|
-
|
12.8%
|
-
|
12%
|
11.9%
|
11.7%
|
ROA (Net income/ Total Assets)
|
5.89%
|
-2.69%
|
-
|
5.72%
|
-
|
7.2%
|
7.4%
|
7.4%
|
Assets
1 |
1,804
|
2,367
|
-
|
2,691
|
-
|
2,389
|
2,432
|
2,514
|
Book Value Per Share
2 |
4.780
|
4.040
|
-
|
4.270
|
-
|
4.900
|
5.170
|
5.450
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.000
|
2.280
|
2.510
|
Capex
1 |
313
|
68.2
|
-
|
287
|
-
|
482
|
550
|
480
|
Capex / Sales
|
10.09%
|
2.99%
|
-
|
8.49%
|
-
|
11.41%
|
12.12%
|
9.92%
|
Announcement Date
|
2/24/20
|
3/2/21
|
2/24/22
|
2/27/23
|
2/23/24
|
-
|
-
|
-
|
Average target price
10.3
THB Spread / Average Target +47.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.91% | 57.38M | | +34.21% | 84.5B | | +8.07% | 39.24B | | -7.60% | 22.29B | | -10.88% | 22.17B | | +25.70% | 18.22B | | -16.92% | 13.84B | | +44.93% | 11.06B | | +3.51% | 7.34B | | +5.89% | 5.49B |
Quick Service Restaurants
|