Financials Right Tunnelling

Equities

RT

THA001010000

Construction & Engineering

End-of-day quote Thailand S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.69 THB +1.47% Intraday chart for Right Tunnelling +1.47% -11.54%

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 2,112 2,354 1,532 859.5
Enterprise Value (EV) 1 2,868 3,533 3,337 3,461
P/E ratio 6.82 x 56.6 x -4.9 x 21.3 x
Yield 4.43% 0.65% - -
Capitalization / Revenue 0.74 x 0.95 x 0.75 x 0.27 x
EV / Revenue 1 x 1.42 x 1.63 x 1.1 x
EV / EBITDA 6.23 x 22.1 x -13.4 x 11.4 x
EV / FCF -87.8 x -11.1 x -34.2 x -5.17 x
FCF Yield -1.14% -8.99% -2.92% -19.3%
Price to Book 1.52 x 1.76 x 1.49 x 0.8 x
Nbr of stocks (in thousands) 1,100,000 1,100,000 1,101,883 1,101,883
Reference price 2 1.920 2.140 1.390 0.7800
Announcement Date 2/24/21 2/28/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,879 2,341 2,860 2,488 2,053 3,150
EBITDA 1 192.1 477.3 460.6 160.2 -248.9 302.5
EBIT 1 -45.66 213 359.2 93.23 -304.7 199.5
Operating Margin -2.43% 9.1% 12.56% 3.75% -14.85% 6.33%
Earnings before Tax (EBT) 1 -85.34 155.3 295.9 45.84 -379.1 48.83
Net income 1 -65.2 130.7 238.1 41.6 -312.2 40.44
Net margin -3.47% 5.58% 8.33% 1.67% -15.21% 1.28%
EPS 2 -0.0815 0.1634 0.2815 0.0378 -0.2837 0.0367
Free Cash Flow 1 -101.6 -235.2 -32.64 -317.7 -97.6 -669.6
FCF margin -5.41% -10.05% -1.14% -12.77% -4.76% -21.26%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - 0.0850 0.0140 - -
Announcement Date 6/28/20 6/28/20 2/24/21 2/28/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 998 1,385 756 1,179 1,805 2,602
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.196 x 2.902 x 1.64 x 7.358 x -7.255 x 8.6 x
Free Cash Flow 1 -102 -235 -32.6 -318 -97.6 -670
ROE (net income / shareholders' equity) -13.2% 25% 24.1% 3.05% -26.4% 3.85%
ROA (Net income/ Total Assets) -1.03% 3.96% 5.77% 1.46% -4.52% 2.43%
Assets 1 6,304 3,304 4,127 2,843 6,909 1,663
Book Value Per Share 2 0.5700 0.7300 1.260 1.220 0.9400 0.9700
Cash Flow per Share 2 0.0500 0.0700 0.3200 0.0700 0.1000 0.0300
Capex 1 135 134 27.8 31.4 83.5 140
Capex / Sales 7.2% 5.72% 0.97% 1.26% 4.07% 4.46%
Announcement Date 6/28/20 6/28/20 2/24/21 2/28/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RT Stock
  4. Financials Right Tunnelling