Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Perpetuity Growth Rate | 0.0% - 0.3% | 0.0% |
| Discount Rate | 10.1% - 9.1% | 9.6% |
| Fair Value | ฿0.32 - ฿0.36 | ฿0.34 |
| Upside | -57.6% - -51.8% | -55.3% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (THB in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
| Net Income to Common | (5) | 20 | 20 | 20 | 20 | 20 | 20 | |
| % Growth | NM | 249.3% | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Payout Ratio | NM | 90.0% | 50.0% | 50.0% | 50.0% | 90.0% | 92.5% | |
| Projected Dividends | 6 | 18 | 10 | 10 | 10 | 18 | 19 | |
| % Growth | 228.9% | -44.4% | 0.0% | 0.0% | 80.0% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (THB in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-23 | Dec-24 | |
| Cash Dividends Paid | 5 | 8 | 8 | 6 | 6 | 6 | 6 | |
| % Growth | 46% | 0% | -31% | 0% | 0% | |||
| Net Income to Common | 90 | (2) | 21 | (3) | (5) | (3) | (5) | |
| % Growth | NM | NM | NM | NM | NM | |||
| Payout Ratio | 6% | -411% | 38% | -211% | -101% | -211% | -101% | |
| Retention Ratio | 94% | 511% | 62% | 311% | 201% | 311% | 201% | |
| Adjusted EBITDA | 9 | (37) | (30) | 32 | 36 | 32 | 36 | |
| % Growth | NM | NM | NM | 14% | 14% | |||
| Total Debt | 110 | 101 | 123 | 135 | 132 | 135 | 132 | |
| Shareholder's Equity | 596 | 586 | 599 | 606 | 594 | 606 | 594 | |
| Debt / EBITDA | 11.6 | (2.7) | (4.1) | 4.2 | 3.6 | 3.2 | ||
| Debt / Equity | 18% | 17% | 21% | 22% | 22% | 22% | 22% | |
| 3-Yr Avg. Dividend Growth | -10.3% | |||||||
| 5-Yr Median Payout Ratio | -101.2% | |||||||