Financials Seafresh Industry

Equities

CFRESH

TH0359A10Z00

Food Processing

End-of-day quote Thailand S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
1.81 THB -1.63% Intraday chart for Seafresh Industry +10.37% -1.63%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,901 704.6 1,233 3,653 2,206 1,706
Enterprise Value (EV) 1 3,879 3,025 3,433 5,421 4,024 3,397
P/E ratio 103 x -3.23 x -4.37 x 11 x 12.8 x 22.7 x
Yield - - - - - -
Capitalization / Revenue 0.24 x 0.13 x 0.21 x 0.54 x 0.32 x 0.26 x
EV / Revenue 0.49 x 0.55 x 0.58 x 0.8 x 0.58 x 0.52 x
EV / EBITDA 10.6 x 27 x 47 x 12.3 x 11.3 x 12.1 x
EV / FCF 6.93 x -11.1 x 9.94 x -32.7 x -25.5 x 29.8 x
FCF Yield 14.4% -9% 10.1% -3.06% -3.92% 3.35%
Price to Book 1.03 x 0.44 x 0.92 x 1.69 x 0.97 x 0.71 x
Nbr of stocks (in thousands) 463,550 463,550 463,550 927,099 927,099 927,099
Reference price 2 4.100 1.520 2.660 3.940 2.380 1.840
Announcement Date 2/26/19 3/2/20 3/2/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,952 5,529 5,869 6,800 6,958 6,524
EBITDA 1 367.5 112.2 73.08 441.6 356.8 281.2
EBIT 1 221.4 -32.48 -69.97 302.6 229.8 157.6
Operating Margin 2.78% -0.59% -1.19% 4.45% 3.3% 2.42%
Earnings before Tax (EBT) 1 174.4 -171.1 -206.3 360.8 288 105.7
Net income 1 19.7 -218.2 -282.4 268.6 172.4 75.22
Net margin 0.25% -3.95% -4.81% 3.95% 2.48% 1.15%
EPS 2 0.0400 -0.4700 -0.6092 0.3578 0.1860 0.0811
Free Cash Flow 1 559.8 -272.3 345.4 -166 -157.8 113.8
FCF margin 7.04% -4.93% 5.88% -2.44% -2.27% 1.74%
FCF Conversion (EBITDA) 152.34% - 472.56% - - 40.47%
FCF Conversion (Net income) 2,842.5% - - - - 151.32%
Dividend per Share - - - - - -
Announcement Date 2/26/19 3/2/20 3/2/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,978 2,321 2,200 1,769 1,818 1,691
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.383 x 20.67 x 30.11 x 4.005 x 5.095 x 6.013 x
Free Cash Flow 1 560 -272 345 -166 -158 114
ROE (net income / shareholders' equity) 4.25% -10.6% -14.2% 16.5% 8.19% 3.14%
ROA (Net income/ Total Assets) 2.66% -0.43% -0.95% 4.04% 2.83% 1.88%
Assets 1 741.2 51,200 29,653 6,651 6,099 4,007
Book Value Per Share 2 3.990 3.470 2.900 2.330 2.450 2.580
Cash Flow per Share 2 0.1500 0.1400 0.0700 0.0400 0.0200 0.0500
Capex 1 456 272 164 116 181 92
Capex / Sales 5.74% 4.91% 2.8% 1.71% 2.6% 1.41%
Announcement Date 2/26/19 3/2/20 3/2/21 2/28/22 2/27/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CFRESH Stock
  4. Financials Seafresh Industry