End-of-day quote
Thailand S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
129
THB
|
+1.98%
|
|
+4.03%
|
-4.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
361,382
|
267,734
|
336,445
|
349,476
|
319,859
|
305,643
|
-
|
-
|
Enterprise Value (EV)
1 |
361,382
|
267,734
|
336,445
|
349,476
|
319,859
|
305,643
|
305,643
|
305,643
|
P/E ratio
|
9.33
x
|
9.1
x
|
9
x
|
9.98
x
|
7.68
x
|
6.82
x
|
6.29
x
|
5.99
x
|
Yield
|
3.31%
|
2.21%
|
2.29%
|
2.71%
|
4.81%
|
4.89%
|
5.2%
|
5.52%
|
Capitalization / Revenue
|
2.25
x
|
1.73
x
|
2.06
x
|
2.02
x
|
1.66
x
|
1.57
x
|
1.53
x
|
1.48
x
|
EV / Revenue
|
2.25
x
|
1.73
x
|
2.06
x
|
2.02
x
|
1.66
x
|
1.57
x
|
1.53
x
|
1.48
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.89
x
|
0.63
x
|
0.73
x
|
0.72
x
|
0.63
x
|
0.55
x
|
0.52
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
2,393,260
|
2,369,328
|
2,369,328
|
2,369,328
|
2,369,328
|
2,369,328
|
-
|
-
|
Reference price
2 |
151.0
|
113.0
|
142.0
|
147.5
|
135.0
|
129.0
|
129.0
|
129.0
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/21/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
160,491
|
154,891
|
163,349
|
173,258
|
192,654
|
194,530
|
199,691
|
206,212
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
87,762
|
84,895
|
92,305
|
98,505
|
107,685
|
106,982
|
109,552
|
111,240
|
Operating Margin
|
54.68%
|
54.81%
|
56.51%
|
56.85%
|
55.9%
|
55%
|
54.86%
|
53.94%
|
Earnings before Tax (EBT)
1 |
53,750
|
41,347
|
51,973
|
46,585
|
55,845
|
57,622
|
64,287
|
66,343
|
Net income
1 |
38,727
|
29,487
|
38,053
|
35,769
|
42,405
|
44,994
|
48,719
|
51,634
|
Net margin
|
24.13%
|
19.04%
|
23.3%
|
20.65%
|
22.01%
|
23.13%
|
24.4%
|
25.04%
|
EPS
2 |
16.18
|
12.42
|
15.77
|
14.78
|
17.58
|
18.90
|
20.51
|
21.55
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
2.500
|
3.250
|
4.000
|
6.500
|
6.304
|
6.706
|
7.118
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/21/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
39,943
|
42,523
|
40,613
|
41,510
|
-
|
41,735
|
-
|
-
|
46,574
|
48,070
|
94,644
|
47,115
|
50,895
|
50,152
|
49,323
|
48,704
|
48,067
|
49,947
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
22,978
|
22,045
|
23,223
|
23,441
|
-
|
23,484
|
28,358
|
-
|
26,781
|
27,223
|
-
|
27,294
|
26,387
|
29,439
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
57.53%
|
51.84%
|
57.18%
|
56.47%
|
-
|
56.27%
|
-
|
-
|
57.5%
|
56.63%
|
-
|
57.93%
|
51.85%
|
58.7%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
11,682
|
12,466
|
13,887
|
13,589
|
-
|
13,536
|
5,574
|
-
|
14,089
|
14,439
|
-
|
14,501
|
12,815
|
17,755
|
-
|
-
|
-
|
-
|
Net income
1 |
9,550
|
19,521
|
8,631
|
9,901
|
11,211
|
10,794
|
-
|
10,574
|
3,191
|
-
|
10,741
|
10,994
|
21,735
|
11,282
|
9,388
|
13,486
|
10,406
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
21.61%
|
23.28%
|
27.6%
|
26%
|
-
|
25.34%
|
-
|
-
|
23.06%
|
22.87%
|
22.97%
|
23.95%
|
18.45%
|
26.89%
|
21.1%
|
-
|
-
|
-
|
EPS
2 |
4.020
|
8.100
|
3.490
|
4.180
|
4.580
|
4.560
|
9.140
|
4.290
|
1.350
|
-
|
4.380
|
4.640
|
9.020
|
4.600
|
3.960
|
5.530
|
5.300
|
5.580
|
4.850
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.500
|
3.500
|
-
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
7.500
|
-
|
Announcement Date
|
7/20/20
|
7/21/21
|
10/21/21
|
1/21/22
|
4/21/22
|
7/21/22
|
7/21/22
|
10/21/22
|
1/19/23
|
1/19/23
|
4/21/23
|
7/21/23
|
7/21/23
|
10/20/23
|
1/19/24
|
4/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.9%
|
7.1%
|
7.4%
|
7.38%
|
8.29%
|
8.27%
|
8.47%
|
8.32%
|
ROA (Net income/ Total Assets)
|
1.2%
|
0.85%
|
0.98%
|
0.86%
|
0.9%
|
1.03%
|
1.12%
|
1.11%
|
Assets
1 |
3,227,228
|
3,469,073
|
3,881,347
|
4,159,243
|
4,711,671
|
4,372,566
|
4,349,920
|
4,633,822
|
Book Value Per Share
2 |
170.0
|
179.0
|
195.0
|
206.0
|
213.0
|
237.0
|
249.0
|
264.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/21/20
|
1/21/21
|
1/21/22
|
1/19/23
|
1/19/24
|
-
|
-
|
-
|
Average target price
144.1
THB Spread / Average Target +11.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.44% | 8.25B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|