Stock KCE KCE ELECTRONICS
Add to a list
To use this feature you must be a member
Log inSign up

Financials KCE Electronics

Equities

KCE

TH0122C10Z04

Semiconductors

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
39.25 THB -1.26% Intraday chart for KCE Electronics +1.95% -28.64%
Apr. 18 KCE Electronics Public Company Limited Approves Dividend for the Second Half of 2023, Payable on May 10, 2024 CI
Mar. 12 KCE Electronics Public Company Limited Proposes Remaining Dividend Payment for the Fiscal Year 2024, Payable on May 10, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,733 48,890 103,980 54,961 65,015 46,397 - -
Enterprise Value (EV) 1 29,837 48,902 105,683 57,642 65,015 47,127 48,389 46,397
P/E ratio 30.6 x 43.2 x 42.9 x 23.7 x 37.9 x 22 x 18.9 x 16.6 x
Yield 2.24% 1.93% 1.14% 3.44% - 3.26% 3.66% 3.82%
Capitalization / Revenue 2.38 x 4.24 x 6.96 x 2.98 x 3.98 x 2.68 x 2.43 x 2.23 x
EV / Revenue 2.47 x 4.24 x 7.07 x 3.12 x 3.98 x 2.72 x 2.54 x 2.23 x
EV / EBITDA 16.1 x 23.1 x 28.3 x 17.3 x 23.6 x 14.1 x 12.7 x 10.9 x
EV / FCF 17.3 x 24.9 x 10,304 x 56.8 x - 29.6 x 82.9 x 25 x
FCF Yield 5.79% 4.02% 0.01% 1.76% - 3.37% 1.21% 4.01%
Price to Book 2.45 x 4.07 x 7.75 x 4.1 x - 3.22 x 3.04 x 2.78 x
Nbr of stocks (in thousands) 1,172,794 1,178,062 1,181,590 1,181,966 1,182,089 1,182,089 - -
Reference price 2 24.50 41.50 88.00 46.50 55.00 39.25 39.25 39.25
Announcement Date 2/11/20 2/16/21 2/8/22 2/7/23 2/13/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,097 11,527 14,938 18,456 16,344 17,337 19,061 20,825
EBITDA 1 1,856 2,121 3,733 3,328 2,755 3,350 3,797 4,243
EBIT 1 841 1,278 2,709 2,214 1,629 2,192 2,536 2,984
Operating Margin 6.95% 11.08% 18.13% 11.99% 9.97% 12.64% 13.3% 14.33%
Earnings before Tax (EBT) 1 990.4 1,230 2,683 2,490 1,879 2,294 2,662 3,018
Net income 1 934.5 1,127 2,426 2,317 1,720 2,106 2,449 2,873
Net margin 7.72% 9.78% 16.24% 12.56% 10.52% 12.15% 12.85% 13.79%
EPS 2 0.8000 0.9600 2.050 1.960 1.450 1.782 2.072 2.370
Free Cash Flow 1 1,727 1,967 10.26 1,015 - 1,590 583.8 1,859
FCF margin 14.27% 17.07% 0.07% 5.5% - 9.17% 3.06% 8.93%
FCF Conversion (EBITDA) 93.05% 92.76% 0.27% 30.51% - 47.47% 15.37% 43.81%
FCF Conversion (Net income) 184.79% 174.58% 0.42% 43.81% - 75.5% 23.84% 64.71%
Dividend per Share 2 0.5500 0.8000 1.000 1.600 - 1.279 1.436 1.500
Announcement Date 2/11/20 2/16/21 2/8/22 2/7/23 2/13/24 - - -
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 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 3,818 4,198 4,533 4,667 4,634 4,622 4,025 3,898 4,326 4,434 4,157 4,350 - 4,550 4,521 -
EBITDA 890.8 - 785.4 842.2 0.8612 - 581.2 - 769.9 728.5 - - - - - -
EBIT 1 663 787.9 526.2 574.7 602 510.6 308.9 330.4 493 496.6 482 - - - - -
Operating Margin 17.36% 18.77% 11.61% 12.31% 12.99% 11.05% 7.67% 8.48% 11.39% 11.2% 11.59% - - - - -
Earnings before Tax (EBT) 1 658.2 781.3 634.7 634.8 682.7 538 376.7 405.7 560.5 536.1 526.5 556 - 625 620 -
Net income 1 604.1 701 589.8 571.9 655.2 500.3 345.5 376.2 519.5 478.4 484.3 530 - 574 569 -
Net margin 15.82% 16.7% 13.01% 12.25% 14.14% 10.82% 8.58% 9.65% 12.01% 10.79% 11.65% 12.18% - 12.62% 12.59% -
EPS 2 0.5100 0.5900 0.5000 0.4800 0.5500 0.4200 0.2900 0.3200 0.4400 0.4000 0.4200 - - - - -
Dividend per Share - - - - - - - - - - - - 0.6000 - - 0.7000
Announcement Date 11/9/21 2/8/22 5/11/22 8/9/22 11/8/22 2/7/23 5/9/23 8/8/23 11/7/23 2/13/24 - - - - - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,103 11.9 1,703 2,680 - 730 1,992 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.5945 x 0.005632 x 0.4562 x 0.8055 x - 0.2178 x 0.5247 x -
Free Cash Flow 1 1,727 1,967 10.3 1,015 - 1,590 584 1,859
ROE (net income / shareholders' equity) 7.9% 9.5% 19.1% 17.3% - 15.1% 16.5% 17.4%
ROA (Net income/ Total Assets) 5.4% 6.65% 12.3% 10.8% - 10.8% 11.8% 12.8%
Assets 1 17,311 16,939 19,664 21,472 - 19,558 20,742 22,507
Book Value Per Share 2 9.990 10.20 11.40 11.30 - 12.20 12.90 14.10
Cash Flow per Share 2 2.000 1.940 1.470 1.720 - 2.790 3.220 3.400
Capex 1 623 304 1,725 1,021 - 1,800 2,978 2,700
Capex / Sales 5.15% 2.64% 11.55% 5.53% - 10.38% 15.62% 12.97%
Announcement Date 2/11/20 2/16/21 2/8/22 2/7/23 2/13/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for KCE Electronics

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
39.25 THB
Average target price
45.9 THB
Spread / Average Target
+16.93%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
KCE ELECTRONICS Stock KCE Electronics
-28.64% 1.25B
NVIDIA CORPORATION Stock NVIDIA Corporation
+67.61% 2,127B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+33.22% 628B
BROADCOM INC. Stock Broadcom Inc.
+11.34% 603B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
-2.18% 256B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+2.76% 161B
INTEL CORPORATION Stock Intel Corporation
-39.59% 130B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+28.60% 125B
ARM HOLDINGS PLC Stock Arm Holdings plc
+26.87% 104B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
-2.31% 99.48B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. KCE Stock
  4. Financials KCE Electronics