End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
21.4
THB
|
-1.38%
|
|
-3.60%
|
-23.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,774
|
5,742
|
9,581
|
10,557
|
9,936
|
7,594
|
-
|
-
|
Enterprise Value (EV)
1 |
12,569
|
15,553
|
17,048
|
13,807
|
9,936
|
9,869
|
8,666
|
7,425
|
P/E ratio
|
-26
x
|
38.7
x
|
9.34
x
|
5.79
x
|
6.17
x
|
4.43
x
|
4.15
x
|
3.88
x
|
Yield
|
2.43%
|
0.84%
|
3.48%
|
5.18%
|
-
|
7.91%
|
8.4%
|
9%
|
Capitalization / Revenue
|
0.26
x
|
0.33
x
|
0.47
x
|
0.38
x
|
0.33
x
|
0.25
x
|
0.24
x
|
0.23
x
|
EV / Revenue
|
0.68
x
|
0.91
x
|
0.83
x
|
0.49
x
|
0.33
x
|
0.32
x
|
0.27
x
|
0.22
x
|
EV / EBITDA
|
9.72
x
|
19.9
x
|
10
x
|
5.16
x
|
3.32
x
|
3.22
x
|
2.72
x
|
2.32
x
|
EV / FCF
|
24.9
x
|
-48.4
x
|
8.65
x
|
12.7
x
|
-
|
8.46
x
|
5.35
x
|
3.73
x
|
FCF Yield
|
4.01%
|
-2.07%
|
11.6%
|
7.89%
|
-
|
11.8%
|
18.7%
|
26.8%
|
Price to Book
|
0.66
x
|
0.77
x
|
1.13
x
|
1.1
x
|
-
|
0.64
x
|
0.58
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
354,842
|
354,842
|
354,842
|
354,842
|
354,842
|
354,842
|
-
|
-
|
Reference price
2 |
13.45
|
16.18
|
27.00
|
29.75
|
28.00
|
21.40
|
21.40
|
21.40
|
Announcement Date
|
3/3/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,389
|
17,172
|
20,433
|
27,967
|
30,034
|
30,511
|
31,809
|
33,037
|
EBITDA
1 |
1,293
|
783.2
|
1,699
|
2,678
|
2,994
|
3,061
|
3,186
|
3,202
|
EBIT
1 |
594.3
|
-214.7
|
668.5
|
1,524
|
1,731
|
1,809
|
1,962
|
2,078
|
Operating Margin
|
3.23%
|
-1.25%
|
3.27%
|
5.45%
|
5.76%
|
5.93%
|
6.17%
|
6.29%
|
Earnings before Tax (EBT)
1 |
-58.8
|
175.2
|
1,029
|
2,024
|
1,664
|
1,808
|
1,967
|
2,117
|
Net income
1 |
-181.1
|
147.8
|
1,024
|
1,824
|
1,610
|
1,714
|
1,831
|
1,958
|
Net margin
|
-0.98%
|
0.86%
|
5.01%
|
6.52%
|
5.36%
|
5.62%
|
5.76%
|
5.93%
|
EPS
2 |
-0.5182
|
0.4182
|
2.890
|
5.140
|
4.540
|
4.828
|
5.160
|
5.520
|
Free Cash Flow
1 |
504.5
|
-321.4
|
1,971
|
1,089
|
-
|
1,167
|
1,621
|
1,990
|
FCF margin
|
2.74%
|
-1.87%
|
9.65%
|
3.89%
|
-
|
3.83%
|
5.1%
|
6.03%
|
FCF Conversion (EBITDA)
|
39.01%
|
-
|
116%
|
40.67%
|
-
|
38.13%
|
50.89%
|
62.16%
|
FCF Conversion (Net income)
|
-
|
-
|
192.5%
|
59.73%
|
-
|
68.11%
|
88.54%
|
101.68%
|
Dividend per Share
2 |
0.3273
|
0.1364
|
0.9400
|
1.540
|
-
|
1.692
|
1.798
|
1.925
|
Announcement Date
|
3/3/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
|
4,244
|
5,770
|
6,730
|
6,145
|
12,875
|
7,300
|
7,792
|
8,126
|
7,153
|
7,624
|
7,131
|
-
|
-
|
EBITDA
|
347.2
|
391.7
|
626.1
|
506
|
1,132
|
633.6
|
912.5
|
879.2
|
653.4
|
781.8
|
679.2
|
-
|
-
|
EBIT
|
86.24
|
129
|
353.5
|
209.2
|
562.7
|
358
|
603.7
|
568.1
|
343.8
|
438.7
|
380.8
|
-
|
-
|
Operating Margin
|
2.03%
|
2.24%
|
5.25%
|
3.4%
|
4.37%
|
4.9%
|
7.75%
|
6.99%
|
4.81%
|
5.75%
|
5.34%
|
-
|
-
|
Earnings before Tax (EBT)
|
253.1
|
276.4
|
437.7
|
456.7
|
894.4
|
677.2
|
452.5
|
638.5
|
470.5
|
567.9
|
-12.56
|
-
|
-
|
Net income
1 |
234.6
|
128.5
|
402.5
|
409.8
|
812.3
|
600.7
|
410.7
|
561.8
|
410
|
501
|
137.7
|
480
|
279
|
Net margin
|
5.53%
|
2.23%
|
5.98%
|
6.67%
|
6.31%
|
8.23%
|
5.27%
|
6.91%
|
5.73%
|
6.57%
|
1.93%
|
-
|
-
|
EPS
|
0.6610
|
0.3660
|
1.130
|
1.150
|
2.280
|
1.690
|
1.160
|
1.580
|
1.160
|
1.410
|
0.3900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/28/22
|
5/17/22
|
8/15/22
|
8/15/22
|
11/14/22
|
2/28/23
|
5/11/23
|
8/11/23
|
11/13/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,794
|
9,811
|
7,468
|
3,250
|
-
|
2,276
|
1,072
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
169
|
Leverage (Debt/EBITDA)
|
6.027
x
|
12.53
x
|
4.394
x
|
1.214
x
|
-
|
0.7435
x
|
0.3365
x
|
-
|
Free Cash Flow
1 |
505
|
-321
|
1,971
|
1,089
|
-
|
1,167
|
1,621
|
1,990
|
ROE (net income / shareholders' equity)
|
5.28%
|
2.01%
|
12.8%
|
20.1%
|
-
|
14.8%
|
14.5%
|
13.9%
|
ROA (Net income/ Total Assets)
|
-
|
0.68%
|
4.54%
|
7.57%
|
-
|
7.01%
|
7.26%
|
7.48%
|
Assets
1 |
-
|
21,820
|
22,535
|
24,096
|
-
|
24,453
|
25,240
|
26,162
|
Book Value Per Share
2 |
20.40
|
21.10
|
24.00
|
27.10
|
-
|
33.70
|
37.00
|
40.60
|
Cash Flow per Share
2 |
-
|
0.8000
|
6.510
|
5.770
|
-
|
8.750
|
8.820
|
9.320
|
Capex
1 |
1,003
|
638
|
1,328
|
958
|
-
|
800
|
700
|
700
|
Capex / Sales
|
5.45%
|
3.71%
|
6.5%
|
3.43%
|
-
|
2.62%
|
2.2%
|
2.12%
|
Announcement Date
|
3/3/20
|
3/1/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
21.4
THB Average target price
33.78
THB Spread / Average Target +57.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.57% | 205M | | +29.62% | 50.98B | | +25.77% | 20.39B | | -20.63% | 19.42B | | +31.67% | 17.27B | | +1.48% | 15.84B | | -18.75% | 13.35B | | +31.97% | 11.74B | | +28.58% | 10.66B | | +30.12% | 10.21B |
Other Auto, Truck & Motorcycle Parts
|