AJ ADVANCE TECHNOLOGY |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.24 THB | +4.35% |
|
-4.00% | +33.33% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,102 | 890.5 | 508.8 | 2,993 | 1,115 | 964 |
| Enterprise Value (EV) 1 | 620.7 | 705.7 | 436.6 | 2,752 | 1,108 | 961.1 |
| P/E ratio | -5.9 x | -2.41 x | -3.85 x | -18.1 x | -7.48 x | -25.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.73 x | 2.23 x | 1.41 x | 9.76 x | 3.34 x | 3.33 x |
| EV / Revenue | 0.97 x | 1.77 x | 1.21 x | 8.97 x | 3.32 x | 3.32 x |
| EV / EBITDA | -9.69 x | -4.95 x | -3.44 x | -21.7 x | -9.05 x | -50 x |
| EV / FCF | 1.71 x | -36.2 x | -5.15 x | -2,802 x | -4.3 x | 115 x |
| FCF Yield | 58.3% | -2.76% | -19.4% | -0.04% | -23.2% | 0.87% |
| Price to Book | 1.07 x | 1.09 x | 0.74 x | 3.89 x | 1.43 x | 1.28 x |
| Nbr of stocks (in thousands) | 4,240,295 | 4,240,295 | 4,240,295 | 4,750,168 | 5,310,868 | 5,355,384 |
| Reference price 2 | 0.2600 | 0.2100 | 0.1200 | 0.6300 | 0.2100 | 0.1800 |
| Announcement Date | 3/1/19 | 3/8/20 | 2/25/21 | 2/24/22 | 2/24/23 | 2/23/24 |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 638.8 | 399.8 | 361.7 | 306.6 | 334 | 289.1 |
| EBITDA 1 | -64.07 | -142.7 | -126.9 | -127 | -122.5 | -19.22 |
| EBIT 1 | -84.75 | -170.2 | -144.7 | -146.2 | -152.9 | -64.09 |
| Operating Margin | -13.27% | -42.58% | -39.99% | -47.68% | -45.77% | -22.17% |
| Earnings before Tax (EBT) 1 | -138 | -378.6 | -154.5 | -149.9 | -148.2 | -32.22 |
| Net income 1 | -186.9 | -370.2 | -132.1 | -152 | -145.5 | -37.99 |
| Net margin | -29.26% | -92.61% | -36.51% | -49.58% | -43.56% | -13.14% |
| EPS 2 | -0.0441 | -0.0873 | -0.0311 | -0.0349 | -0.0281 | -0.007099 |
| Free Cash Flow 1 | 362.1 | -19.5 | -84.86 | -0.9822 | -257.5 | 8.359 |
| FCF margin | 56.68% | -4.88% | -23.46% | -0.32% | -77.1% | 2.89% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/1/19 | 3/8/20 | 2/25/21 | 2/24/22 | 2/24/23 | 2/23/24 |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 482 | 185 | 72.2 | 241 | 6.97 | 2.85 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 362 | -19.5 | -84.9 | -0.98 | -258 | 8.36 |
| ROE (net income / shareholders' equity) | -15.4% | -39.4% | -20% | -20.4% | -18.8% | -4.94% |
| ROA (Net income/ Total Assets) | -3.99% | -9.22% | -8.83% | -9.28% | -9.47% | -4.29% |
| Assets 1 | 4,680 | 4,014 | 1,495 | 1,637 | 1,536 | 884.8 |
| Book Value Per Share 2 | 0.2400 | 0.1900 | 0.1600 | 0.1600 | 0.1500 | 0.1400 |
| Cash Flow per Share 2 | 0.0700 | 0.0400 | 0.0100 | 0.0500 | 0.0100 | 0.0100 |
| Capex 1 | 6.82 | 7.66 | 3.65 | 27.6 | 172 | 3.21 |
| Capex / Sales | 1.07% | 1.92% | 1.01% | 9.01% | 51.45% | 1.11% |
| Announcement Date | 3/1/19 | 3/8/20 | 2/25/21 | 2/24/22 | 2/24/23 | 2/23/24 |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +33.33% | 34.95M | |
| -2.61% | 104B | |
| -0.64% | 21.18B | |
| -9.23% | 11.65B | |
| +28.70% | 6.06B | |
| +16.41% | 4.21B | |
| +12.00% | 3.91B | |
| +5.48% | 3.56B | |
| -17.01% | 3.54B | |
| -2.69% | 3.4B |
- Stock Market
- Equities
- AJA Stock
- Financials AJ Advance Technology
