Stock DITTO DITTO (THAILAND)
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ditto (Thailand)

Equities

DITTO

THA283010009

IT Services & Consulting

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
20.7 THB +0.49% Intraday chart for Ditto (Thailand) +2.99% -24.04%
Apr. 25 Ditto Public Company Limited Appoints Pichit Viwatrujirapong as New Member of the Board of Directors CI
Feb. 27 Ditto Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 11,990 31,419 18,004 14,364 -
Enterprise Value (EV) 1 11,990 31,419 18,004 14,364 14,364
P/E ratio 56.8 x 130 x 52.7 x 29.2 x 23.8 x
Yield 0.04% - - 1.93% 2.42%
Capitalization / Revenue 11 x 25.4 x 9.91 x 5.61 x 4.12 x
EV / Revenue 11 x 25.4 x 9.91 x 5.61 x 4.12 x
EV / EBITDA 46 x 92.2 x 40.1 x 22.4 x 16.5 x
EV / FCF 109 x -200 x - 35.5 x 25.2 x
FCF Yield 0.92% -0.5% - 2.82% 3.97%
Price to Book 11.6 x - - - -
Nbr of stocks (in thousands) 633,600 633,667 660,714 693,914 -
Reference price 2 18.92 49.58 27.25 20.70 20.70
Announcement Date 2/28/22 2/27/23 2/27/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 1,091 1,237 1,817 2,562 3,490
EBITDA 1 - 260.5 340.7 449.1 642 868
EBIT 1 - 203.9 291.7 399.9 586 812
Operating Margin - 18.7% 23.59% 22.01% 22.87% 23.27%
Earnings before Tax (EBT) 1 - 246.6 293.4 415.3 585 812
Net income 1 114.2 200.7 234.7 335.1 466 646
Net margin - 18.4% 18.98% 18.45% 18.19% 18.51%
EPS 2 0.2431 0.3333 0.3804 0.5170 0.7100 0.8700
Free Cash Flow 1 - 110 -157.4 - 405 570
FCF margin - 10.08% -12.73% - 15.81% 16.33%
FCF Conversion (EBITDA) - 42.22% - - 63.08% 65.67%
FCF Conversion (Net income) - 54.8% - - 86.91% 88.24%
Dividend per Share 2 - 0.007720 - - 0.4000 0.5000
Announcement Date 5/5/21 2/28/22 2/27/23 2/27/24 - -
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 2024 Q1 2024 Q2
Net sales 337 - 319.8 339.8 - 287.8 - - - - - -
EBITDA - - - - - - - - - - - -
EBIT - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 1 49.03 71.86 58.61 63.02 70.54 42.58 80.83 92.56 96.58 65.12 90 110
Net margin 14.55% - 18.33% 18.54% - 14.8% - - - - - -
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/15/21 2/28/22 5/13/22 8/15/22 11/14/22 2/27/23 5/14/23 8/11/23 11/13/23 2/27/24 - -
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 - 110 -157 - 405 570
ROE (net income / shareholders' equity) - 29.4% 20.4% - 18.1% 14.9%
ROA (Net income/ Total Assets) - 19% 15.6% - 22.3% 16.3%
Assets 1 - 1,058 1,501 - 2,090 3,963
Book Value Per Share - 1.630 - - - -
Cash Flow per Share - 0.2400 - - - -
Capex 1 - 35.5 515 - 50 50
Capex / Sales - 3.26% 41.66% - 1.95% 1.43%
Announcement Date 5/5/21 2/28/22 2/27/23 2/27/24 - -
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 Ditto (Thailand)

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
20.7 THB
Average target price
30 THB
Spread / Average Target
+44.93%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
DITTO (THAILAND) Stock Ditto (Thailand)
-24.04% 388M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. DITTO Stock
  4. Financials Ditto (Thailand)