Stock SCM SUCCESSMORE BEING
Add to a list
To use this feature you must be a member
Log inSign up

Financials Successmore Being

Equities

SCM

TH9881010002

Personal Products

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.64 THB 0.00% Intraday chart for Successmore Being -2.67% +4.00%
Apr. 25 Successmore Being Public Company Limited Approves the Annual Dividend Payment for the Financial Year 2023, Payable on May 23, 2024 CI
Feb. 23 Successmore Being Public Company Limited Proposes Dividend for the Year Ended 31 December 2023, Payable on 23 May 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 1,188 4,440 3,390 2,092
Enterprise Value (EV) 1 772.6 3,925 3,175 1,861
P/E ratio 15.4 x 20.4 x 20.3 x 26.9 x
Yield 1.72% 3.92% 4.6% 4.29%
Capitalization / Revenue 1.15 x 3.47 x 2.87 x 2.13 x
EV / Revenue 0.75 x 3.07 x 2.69 x 1.89 x
EV / EBITDA 7.27 x 12.9 x 12.7 x 12.7 x
EV / FCF 10 x 26 x 50.3 x 35 x
FCF Yield 10% 3.84% 1.99% 2.85%
Price to Book 2.11 x 6.4 x 5.05 x 3.38 x
Nbr of stocks (in thousands) 600,000 600,000 600,000 597,739
Reference price 2 1.980 7.400 5.650 3.500
Announcement Date 2/25/21 2/23/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,424 1,101 1,029 1,278 1,181 983
EBITDA 1 102.2 91.03 106.3 303.9 250.9 146.6
EBIT 1 90.11 79.9 86.15 279.5 225.7 120.5
Operating Margin 6.33% 7.26% 8.37% 21.87% 19.12% 12.26%
Earnings before Tax (EBT) 1 90.77 72.05 83 281.5 219.4 117.4
Net income 1 70.69 59.04 64.02 217.6 167.4 86.16
Net margin 4.97% 5.36% 6.22% 17.03% 14.18% 8.77%
EPS 2 0.2314 0.1184 0.1287 0.3627 0.2790 0.1300
Free Cash Flow 1 20.49 112.6 77.29 150.9 63.18 53.09
FCF margin 1.44% 10.23% 7.51% 11.8% 5.35% 5.4%
FCF Conversion (EBITDA) 20.05% 123.7% 72.71% 49.65% 25.18% 36.21%
FCF Conversion (Net income) 28.99% 190.7% 120.74% 69.33% 37.74% 61.61%
Dividend per Share 2 0.1290 0.1430 0.0340 0.2900 0.2600 0.1500
Announcement Date 4/5/19 9/3/20 2/25/21 2/23/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 102 206 415 515 215 231
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 20.5 113 77.3 151 63.2 53.1
ROE (net income / shareholders' equity) 32.7% 23% 14.2% 30.9% 21.9% 12.1%
ROA (Net income/ Total Assets) 13.8% 12.4% 8.47% 18.1% 13.9% 8.05%
Assets 1 512.5 474.3 756 1,205 1,206 1,071
Book Value Per Share 2 1.110 0.6100 0.9400 1.160 1.120 1.030
Cash Flow per Share 2 0.5100 0.4600 0.7800 0.9400 0.4200 0.3800
Capex 1 11.8 14.3 34.7 14.1 19.8 12.5
Capex / Sales 0.83% 1.3% 3.37% 1.1% 1.68% 1.28%
Announcement Date 4/5/19 9/3/20 2/25/21 2/23/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Personal Products

1st Jan change Capi.
SUCCESSMORE BEING Stock Successmore Being
+4.00% 58.71M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+10.07% 381B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
Other Personal Products
  1. Stock Market
  2. Equities
  3. SCM Stock
  4. Financials Successmore Being