|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
206 883 | 173 515 | 153 494 | 110 115 | 110 115 | - |
Entreprise Value (EV)1 |
316 108 | 308 164 | 316 817 | 329 923 | 339 601 | 341 628 |
P/E ratio |
89,1x | 24,8x | - | 951x | -69,0x | -750x |
Yield |
0,50% | 1,73% | 1,96% | 0,35% | 0,37% | 0,56% |
Capitalization / Revenue |
1,46x | 1,07x | - | 0,80x | 0,76x | 0,74x |
EV / Revenue |
2,24x | 1,90x | - | 2,39x | 2,36x | 2,29x |
EV / EBITDA |
9,29x | 5,50x | 9,14x | 6,53x | 6,66x | 6,42x |
Price to Book |
1,55x | 1,30x | 1,22x | 1,02x | 1,02x | 1,02x |
Nbr of stocks (in thousands) |
33 368 195 | 33 368 195 | 33 368 195 | 33 368 195 | 33 368 195 | - |
Reference price (THB) |
6,20 | 5,20 | 4,60 | 3,30 | 3,30 | 3,30 |
Last update |
02/28/2018 | 02/28/2019 | 02/28/2020 | 01/26/2021 | 01/26/2021 | 01/26/2021 |
1 THB in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
141 290 | 161 820 | - | 138 232 | 143 996 | 149 340 |
EBITDA1 |
34 039 | 56 001 | 34 645 | 50 500 | 50 985 | 53 198 |
Operating profit (EBIT)1 |
567 | 22 408 | - | 9 568 | 10 151 | 11 973 |
Operating Margin |
0,40% | 13,8% | - | 6,92% | 7,05% | 8,02% |
Pre-Tax Profit (EBT)1 |
3 632 | 12 967 | - | -1 441 | -967 | 454 |
Net income1 |
2 323 | 7 035 | - | 682 | -1 082 | 85,8 |
Net margin |
1,64% | 4,35% | - | 0,49% | -0,75% | 0,06% |
EPS2 |
0,07 | 0,21 | - | 0,00 | -0,05 | -0,00 |
Dividend per Share2 |
0,03 | 0,09 | 0,09 | 0,01 | 0,01 | 0,02 |
Last update |
02/28/2018 | 02/28/2019 | 02/28/2020 | 01/26/2021 | 01/26/2021 | 01/26/2021 |
1 THB in Million 2 THB Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
109 225 | 134 650 | 163 323 | 219 808 | 229 486 | 231 513 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
3,21x | 2,40x | 4,71x | 4,35x | 4,50x | 4,35x |
Free Cash Flow1 |
-29 090 | -14 434 | -23 141 | 2 664 | 5 363 | 13 762 |
ROE (Net Profit / Equities) |
-3,18% | 5,27% | 4,36% | -0,80% | -0,82% | 0,69% |
Shareholders' equity1 |
-72 964 | 133 413 | - | -85 202 | 131 336 | 12 496 |
ROA (Net Profit / Asset) |
-0,92% | 1,46% | 1,11% | 0,13% | 0,25% | 0,55% |
Assets1 |
-252 120 | 480 439 | - | 511 398 | -432 605 | 15 596 |
Book Value Per Share2 |
4,00 | 3,99 | 3,78 | 3,24 | 3,22 | 3,23 |
Cash Flow per Share2 |
0,15 | 1,14 | 0,43 | 1,11 | 1,24 | 1,32 |
Capex1 |
34 083 | 52 363 | 37 565 | 44 318 | 40 385 | 36 584 |
Capex / Sales |
24,1% | 32,4% | - | 32,1% | 28,0% | 24,5% |
Last update |
02/28/2018 | 02/28/2019 | 02/28/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
1 THB in Million 2 THB Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
|
Thailand's AIS says Huawei among bidders to build 5G core networks |
Capitalization (THB) 110 115 044 493 Capitalization (USD) 3 670 868 570 Net sales (THB) 140 943 489 000 Net sales (USD) 4 702 015 737 Free-Float capitalization (THB) 52 623 246 238 Free-Float capitalization (USD) 1 754 283 636 Avg. Exchange 20 sessions (THB) 329 911 735 Avg. Exchange 20 sessions (USD) 11 006 185 Average Daily Capital Traded 0,30%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|