Financials Charoong Thai Wire and Cable

Equities

CTW

TH0012010Z05

Electrical Components & Equipment

End-of-day quote Thailand S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
4.38 THB -1.79% Intraday chart for Charoong Thai Wire and Cable -2.67% -3.95%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,183 2,149 2,686 3,402 2,387 1,814
Enterprise Value (EV) 1 2,765 1,478 1,769 4,055 2,874 2,783
P/E ratio 11.1 x 27.8 x 8.99 x -8.43 x 97.6 x -13.2 x
Yield 5.63% 3.7% 6.67% 1.17% 0.83% -
Capitalization / Revenue 0.4 x 0.36 x 0.57 x 0.53 x 0.4 x 0.31 x
EV / Revenue 0.35 x 0.25 x 0.38 x 0.63 x 0.48 x 0.48 x
EV / EBITDA 6.69 x 10.2 x 4.17 x -13.4 x 45.1 x 28.8 x
EV / FCF 2.27 x 4.24 x 12.1 x -3.62 x 23 x -7.94 x
FCF Yield 44.1% 23.6% 8.26% -27.6% 4.35% -12.6%
Price to Book 0.73 x 0.51 x 0.6 x 0.87 x 0.61 x 0.47 x
Nbr of stocks (in thousands) 397,906 397,906 397,906 397,906 397,906 397,906
Reference price 2 8.000 5.400 6.750 8.550 6.000 4.560
Announcement Date 2/22/19 2/24/20 2/25/21 2/25/22 2/21/23 2/22/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,960 5,961 4,678 6,398 6,023 5,795
EBITDA 1 413.3 144.2 424.6 -302.5 63.66 96.67
EBIT 1 313.7 49.22 331.7 -391.6 -44.33 -15.5
Operating Margin 3.94% 0.83% 7.09% -6.12% -0.74% -0.27%
Earnings before Tax (EBT) 1 333.2 83.02 360.8 -507.7 31.74 -107.9
Net income 1 287.5 77.24 298.7 -403.8 24.45 -137.5
Net margin 3.61% 1.3% 6.39% -6.31% 0.41% -2.37%
EPS 2 0.7225 0.1941 0.7507 -1.015 0.0614 -0.3456
Free Cash Flow 1 1,220 348.6 146.1 -1,120 125 -350.8
FCF margin 15.33% 5.85% 3.12% -17.5% 2.08% -6.05%
FCF Conversion (EBITDA) 295.28% 241.76% 34.41% - 196.39% -
FCF Conversion (Net income) 424.51% 451.36% 48.91% - 511.37% -
Dividend per Share 2 0.4500 0.2000 0.4500 0.1000 0.0500 -
Announcement Date 2/22/19 2/24/20 2/25/21 2/25/22 2/21/23 2/22/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 653 487 969
Net Cash position 1 419 671 917 - - -
Leverage (Debt/EBITDA) - - - -2.159 x 7.646 x 10.02 x
Free Cash Flow 1 1,220 349 146 -1,120 125 -351
ROE (net income / shareholders' equity) 5.98% 0.96% 6.54% -9.97% 0.69% -3.59%
ROA (Net income/ Total Assets) 3.14% 0.54% 3.86% -4.1% -0.44% -0.16%
Assets 1 9,164 14,264 7,738 9,840 -5,530 86,437
Book Value Per Share 2 11.00 10.60 11.30 9.880 9.800 9.600
Cash Flow per Share 2 2.600 2.230 2.330 2.500 2.410 1.240
Capex 1 100 87.6 382 196 67.2 54.5
Capex / Sales 1.26% 1.47% 8.16% 3.06% 1.12% 0.94%
Announcement Date 2/22/19 2/24/20 2/25/21 2/25/22 2/21/23 2/22/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CTW Stock
  4. Financials Charoong Thai Wire and Cable