Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Thailand
  4. Stock Exchange of Thailand
  5. Minor International Public Company Limited
  6. Financials
    MINT   TH0128B10Z09

MINOR INTERNATIONAL PUBLIC COMPANY LIMITED

(MINT)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 157 043166 284133 445156 413156 413-
Enterprise Value (EV)1 271 177265 327338 198290 440289 872282 778
P/E ratio 30,0x17,7x-5,47x-11,8x66,0x27,5x
Yield 1,18%1,11%--0,22%1,10%
Capitalization / Revenue 1,99x1,40x2,38x2,31x1,62x1,32x
EV / Revenue 3,44x2,23x6,04x4,29x3,01x2,39x
EV / EBITDA 17,8x10,4x335x31,2x11,0x8,57x
Price to Book 2,18x2,20x1,99x2,83x2,75x2,59x
Nbr of stocks (in thousands) 4 618 9144 619 0055 182 3355 213 7705 213 770-
Reference price (THB) 34,036,025,830,030,030,0
Announcement Date 02/26/201902/27/202002/25/2021---
1 THB in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 78 840119 02555 95567 71796 379118 462
EBITDA1 15 19625 4551 0099 29626 32633 013
Operating profit (EBIT)1 9 47116 541-17 232-9 2318 24813 924
Operating Margin 12,0%13,9%-30,8%-13,6%8,56%11,8%
Pre-Tax Profit (EBT)1 7 09113 287-25 149-16 0883 3888 542
Net income1 5 44510 698-21 407-13 3342 5096 401
Net margin 6,91%8,99%-38,3%-19,7%2,60%5,40%
EPS2 1,132,04-4,71-2,550,451,09
Dividend per Share2 0,400,40--0,060,33
Announcement Date 02/26/201902/27/202002/25/2021---
1 THB in Million
2 THB
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q2 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 13 67325 72019 44628 45425 70825 708
EBITDA 3 1481 6696 340---
Operating profit (EBIT)1 -1 914-8 1941 2716 9032 1892 189
Operating Margin -14,0%-31,9%6,54%24,3%8,52%8,52%
Pre-Tax Profit (EBT) -5 035-13 346-1 108---
Net income1 -3 924-11 174-436-2 300--
Net margin -28,7%-43,4%-2,24%-8,08%--
EPS -0,83-2,31-0,16---
Dividend per Share ------
Announcement Date 08/13/202108/13/202111/12/2021---
1 THB in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 114 13499 043204 753134 027133 459126 365
Net Cash position1 ------
Leverage (Debt / EBITDA) 7,51x3,89x203x14,4x5,07x3,83x
Free Cash Flow1 -1 4491 155-8 5034 35812 26517 910
ROE (Net Profit / Equities) 9,13%14,6%-30,1%-23,0%2,67%10,8%
Shareholders' equity1 59 62673 33871 21558 08794 04859 292
ROA (Net Profit / Asset) 2,82%4,10%-6,94%-3,40%0,64%2,22%
Assets1 193 399261 135308 463392 584392 289288 792
Book Value Per Share2 15,616,312,910,610,911,6
Cash Flow per Share2 2,573,96-0,430,912,684,09
Capex1 8 80913 6116 00311 6719 65010 435
Capex / Sales 11,2%11,4%10,7%17,2%10,0%8,81%
Announcement Date 02/26/201902/27/202002/25/2021---
1 THB in Million
2 THB
Previous periodNext period
Key data
Capitalization (THB) 156 413 093 790
Capitalization (USD) 4 749 145 098
Net sales (THB) 55 954 678 120
Net sales (USD) 1 700 742 441
Avg. Exchange 20 sessions (THB) 481 683 990
Avg. Exchange 20 sessions (USD) 14 640 785
Average Daily Capital Traded 0,3%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA