MISS GRAND INTERNATIONAL |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.2 THB | -2.02% |
|
-6.02% | +27.37% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 3,990 |
| Enterprise Value (EV) 1 | 3,593 |
| P/E ratio | 24.5 x |
| Yield | 1.84% |
| Capitalization / Revenue | 6.48 x |
| EV / Revenue | 5.83 x |
| EV / EBITDA | 22 x |
| EV / FCF | 76,793,606 x |
| FCF Yield | 0% |
| Price to Book | 8.77 x |
| Nbr of stocks (in thousands) | 210,000 |
| Reference price 2 | 19.00 |
| Announcement Date | 2/21/24 |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Net sales 1 | 319.6 | 616.1 |
| EBITDA 1 | 61.21 | 163.5 |
| EBIT 1 | 59.96 | 148.9 |
| Operating Margin | 18.76% | 24.17% |
| Earnings before Tax (EBT) 1 | 60.17 | 149.6 |
| Net income 1 | 47.85 | 119.3 |
| Net margin | 14.97% | 19.36% |
| EPS 2 | 0.3428 | 0.7746 |
| Free Cash Flow | - | 46.78 |
| FCF margin | - | 7.59% |
| FCF Conversion (EBITDA) | - | 28.61% |
| FCF Conversion (Net income) | - | 39.23% |
| Dividend per Share | - | 0.3500 |
| Announcement Date | 2/21/24 | 2/21/24 |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Net Debt 1 | - | - |
| Net Cash position 1 | 110 | 397 |
| Leverage (Debt/EBITDA) | - | - |
| Free Cash Flow | - | 46.8 |
| ROE (net income / shareholders' equity) | - | 42.7% |
| ROA (Net income/ Total Assets) | - | 23.5% |
| Assets 1 | - | 506.6 |
| Book Value Per Share 2 | 0.7000 | 2.170 |
| Cash Flow per Share 2 | 0.7400 | 1.890 |
| Capex 1 | 4.67 | 142 |
| Capex / Sales | 1.46% | 23% |
| Announcement Date | 2/21/24 | 2/21/24 |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +27.37% | 141M | |
| -9.57% | 130M | |
| +2.82% | 58.08M |
- Stock Market
- Equities
- MGI Stock
- Financials Miss Grand International
