Company In Depth Analysis Overview

Transcription

1 Peers Indices Financials Ratings EST Brokers EST Detail VAL Graphs Owners 5-Oct-5 Ticker: AJD TB Benchmark: Language: English STOCK EXCH OF THAI INDEX (SET) Currency: Local Bangkok: AJD, Currency: THB Consolidated? Consolidated Crown Tech Advance Public Company Limited retails consumer electronics and appliances. The Company offers televisions, stereos, mobile phones, car audio systems, appliance, air conditioners, and other related electronic devices. Sector: Consumer Discretionary Industry: Distributors Year: Last FY End Telephone Revenue (M),863 Business Segments in THB (24) Sales (M) Geographic Segments in THB (24) Sales (M) Website No of Employees #N/A N/A Consumer Electronics and Appliances 863 Thailand 863 Address 3/-4 Moo 5,Dangpatanapaisa Tambon Khokkrabue Muang Samut Sakhon, 7 Share Price Performance in THB Price.7 M Return 4.8% 52 Week High M Return 44.9% 52 Week Low.8 52 Wk Return -33.2% 52 Wk Beta.57 YTD Return -57.5% Credit Ratings S&P - Date - Outlook - Moody's - Date - Outlook - Fitch - Date - Outlook - Valuation Ratios Fiscal Year 2/ 2/2 2/3 2/4 2/5E 2/6E 2/7E P/E x EV/EBIT x EV/EBITDA x P/S x P/B x Div Yield % Profitability Ratios % 2/ 2/2 2/3 2/4 2/5E 2/6E 2/7E Gross Margin EBITDA Margin Operating Margin Profit Margin Return on Assets Return on Equity Leverage and Coverage Ratios 2/ 2/2 2/3 2/4 Current Ratio Current Capitalization in THB Quick Ratio Common Shares Outstanding (M) 3. EBIT/Interest Market Capitalization (M) Tot Debt/Capital Cash and Equivalents (M) 72.5 Tot Debt/Equity Total Debt (M) 323. Eff Tax Rate % Preferred Equity (M). Minority Interest (M) 3.4 Enterprise Value (M) % Consumer Electronics and Appliances % Thailand

2 Overview Indices Financials Ratings EST Brokers EST Detail VAL Graphs Owners All Pricing data as of 5//25 Pricing Performance Valuation Ratio: Price to Book Bloomberg Peers My Peers Press Buttons to Toggle Between Bloomberg and Custom Peers. Enter Custom Peer Tickers for Analysis and Index Calculations. Ticker Company Name Sub-Industry Curr (Loc) Mcap (M) Mcap (M) M Ret 6M Ret Calendarized (Loc) (THB) (THB) (THB) Min 8,69-8.7% -64.%.5x.5x.5x.4x.4x Max 53, % 4.% 9.8x 6.7x 6.4x 3.9x 4.4x Mean 3,25 9.8% -.7% 7.6x 7.x 6.9x 5.x 2.4x AJD TB Distributors THB 5,489 5, % 44.9%.6x 7.6x MWG VN MOBILE WORLD INVESTMENT CORP Computer & Electronics Retail VND 8,59,837 3,943.% -2.9% 5.8x 3.2x 384 CH WUHAN P&S INFORMATION TECH-A Technology Distributors CNY 8,968 5,45 4.% 5.5x 5.7x 6.x 3.9x 224 CH SUNING COMMERCE GROUP CO -A Computer & Electronics Retail CNY 89,482 53, % -.4% 3.8x 3.x 3.2x 3.x 3.2x 6898 CH SANLIAN COMMERCIAL CO LTD-A Computer & Electronics Retail CNY 3,47 9,6 2.9x.8x.8x 9.8x 493 HK GOME ELECTRICAL APPLIANCES Computer & Electronics Retail HKD 23,47,7 2.8% 22.9%.2x.3x.2x.x.x 622 CH JIANGSU HONGTU HIGH TECHNO-A Computer & Electronics Retail CNY,83 64,54 5.% -.8% 2.2x 2.x.9x.4x.9x MLPL IJ MULTIPOLAR TBK PT Department Stores IDR 3,462,273 8,69-8.7% -64.%.5x.5x.5x.4x.4x 3247 CH ANHUI LUCKY HEALTH TECHNOLOG Leisure Products CNY 3,52 8, % -7.3% 5.2x 5.3x 5.x 4.7x 4.4x 295 CH SHANGHAI 2345 NETWORK HOLD-A Application Software CNY 22,639 29,879.6% -54.2% 9.8x 6.7x 6.4x 5.6x

3 Overview Peers Financials Ratings EST Brokers EST Detail VAL Graphs Owners Pricing data is in THB Start Date: Custom Date 6/5/25 End Date: Peer Index Type: MWG VN Yesterday Equal Weight Peer Index Constituents: MOBILE WORLD INVESTMENT CORP 384 CH WUHAN P&S INFORMATION TECH-A 224 CH SUNING COMMERCE GROUP CO -A 6898 CH SANLIAN COMMERCIAL CO LTD-A 493 HK GOME ELECTRICAL APPLIANCES 622 CH JIANGSU HONGTU HIGH TECHNO-A MLPL IJ MULTIPOLAR TBK PT 3247 CH ANHUI LUCKY HEALTH TECHNOLOG 295 CH SHANGHAI 2345 NETWORK HOLD-A Press Button to Calculate Peer Index. Peer index changes with differing start or end dates as well as new ticker and peer entries. AJD TB Price versus Peers & Benchmark (Normalized) May-5 Jun-5 Jul-5 Aug-5 Sep-5 Peer Index SET AJD TB Price Volume Graph May-5 Jun-5 Jul-5 Aug-5 Sep-5 Volume

4 Financial information is in THB (M) Periodicity: Fiscal Quarter 2/2 3/3 6/3 9/3 2/3 3/4 6/4 9/4 2/4 3/5 6/5 Income Statement Overview Peers Indices Ratings EST Brokers EST Detail VAL Graphs Owners Revenue Cost of Goods Sold Gross Income Selling, General & Admin Expenses (Research & Dev Costs) Operating Income Interest Expense Foreign Exchange Losses (Gains) Net Non-Operating Losses (Gains) 2 Pretax Income Income Tax Expense Income Before XO Items Extraordinary Loss Net of Tax - Minority Interests - 3 Diluted EPS Before XO Items (.) Net Income Adjusted* EPS Adjusted (.).... Dividends Per Share Payout Ratio % Total Shares Outstanding 2,5 3, 3, 3, 3,93 3,2 Diluted Shares Outstanding 2,683 3, 3, 3, 3,687 3,99 EBITDA *Net income excludes extraordinary gains and losses and one-time charges. Balance Sheet Total Current Assets,5,3,52 2,642 2,48 2,24 + Cash & Near Cash Items Short Term Investments + Accounts & Notes Receivable Inventories Other Current Assets Total Long-Term Assets Long Term Investments Gross Fixed Assets 34 Accumulated Depreciation 48 + Net Fixed Assets Other Long Term Assets Total Current Liabilities ,65 2,96 2,6,779 + Accounts Payable Short Term Borrowings , ,258 + Other Short Term Liabilities Total Long Term Liabilities Long Term Borrowings Other Long Term Borrowings Total Liabilities ,252 2,277 2,9,848 + Long Preferred Equity + Minority Interest 3 + Share Capital & APIC Retained Earnings & Other Equity Total Shareholders Equity Total Liabilities & Equity,26,43,8 2,96 2,83 2,594 Book Value Per Share Tangible Book Value Per Share

5 Overview Peers Indices Ratings EST Brokers EST Detail VAL Graphs Owners Financial information is in THB (M) Periodicity: Fiscal Quarter 2/2 3/3 6/3 9/3 2/3 3/4 6/4 9/4 2/4 3/5 6/5 Cash Flows Net Income Depreciation & Amortization Other Non-Cash Adjustments Changes in Non-Cash Capital Cash From Operating Activities Disposal of Fixed Assets + Capital Expenditures Increase in Investments Decrease in Investments 3 + Other Investing Activities Cash From Investing Activities Dividends Paid -6 + Change in Short Term Borrowings Increase in Long Term Borrowings 22 + Decrease in Long Term Borrowings Increase in Capital Stocks Decrease in Capital Stocks + Other Financing Activities Cash From Financing Activities Net Changes in Cash Free Cash Flow (CFO-CAPEX) Free Cash Flow To Firm Free Cash Flow To Equity Free Cash Flow per Share Ratio Analysis Valuation Ratios Price Earnings 4.7x 2.5x 2.8x EV to EBIT 76.2x 8.4x 8.3x EV to EBITDA 69.x 6.9x 7.x Price to Sales 6.3x.6x.4x Price to Book 2.3x 4.6x.9x 7.9x 4.5x 4.3x Dividend Yield Profitability Ratios Gross Margin.%.%.%.%.% 3.9% 34.7% 42.2% 42.2% 37.2% 4.9% EBITDA Margin.%.%.%.%.% -3.% 5.% 4.3% 2.7% 6.2% 8.4% Operating Margin.%.%.%.%.% -4.2% 3.5% 2.6% 2.% 5.% 7.5% Profit Margin.%.%.%.%.% -4.3% 2.9%.4% 5.3% 2.3%.3% Return on Assets.%.%.%.%.%.%.%.%.% 7.3% 7.2% Return on Equity.%.%.%.%.%.%.%.%.% 22.8% 22.4% Leverage & Coverage Ratios Current Ratio Quick Ratio Interest Coverage Ratio (EBIT/I) Tot Debt/Capital Tot Debt/Equity Others Asset Turnover.96.4 Accounts Receivable Turnover Accounts Payable Turnover Inventory Turnover Effective Tax Rate.%.%.%.%.%.%.%.% 2.2% 22.3% 28.4%

6 Overview Peers Indices Financials Ratings EST Brokers EST Detail VAL Graphs Ownership Statistics Geographic Ownership Distribution Shares Outstanding (M) 3. Unknown Country 87.% 4% Float 43.9% Thailand 6.75% Short Interest (M) 25% Singapore 6.24% Short Interest as % of Float Others.% Days to Cover Shorts.% Ownership (Institutional) 3.8%.% Ownership (Retail & Other) 7.87%.% Ownership (Insider) 25.33% Institutional Ownership Distribution Individual 55.24% Other 3.77% Corporation 6.64% Bank 6.24% Pricing data is in USD Others.% Top 2 Owners: Holder Name Position Position Change Market Value % of Ownership Report Date Source Country MEEMANO AMORN 368,255, 629,76,5.47% 3/3/25 EXCH n/a MEEMANO JINDA 239,64,55 49,786, % 3/3/25 EXCH n/a MEEMANONUN NALIKA 85,8,735 36,535, % 3/3/25 EXCH n/a PATIVETPINYO PIPATR 53,, 26,63, 4.77% 3/3/25 EXCH n/a VASEEPANPHONG VANIDA 4,, 24,, 4.39% 3/3/25 EXCH n/a THAI NVDR CO LTD 27,735,5 28,426, % 22/9/25 EXCH THAILAND CREDIT SUISSE AG SIN 2,, 25,2, 3.74% 3/3/25 EXCH SINGAPORE BURAPASAKUL SOMPOTE 53,5, 9,485,.67% 3/3/25 EXCH n/a PATHANASAKLIS ANAKE 52,2, 89,262,.63% 3/3/25 EXCH n/a SONGSAICHOLCHAI NATH 47,249,8 8,797,58.47% 3/3/25 EXCH n/a VASIPUNPONG SOMJAI 45,755,5 78,24,95.43% 3/3/25 EXCH n/a YONGWONGPAIBUL PENJA 45,, 76,95,.4% 3/3/25 EXCH n/a LORTONGPAISARN WISAR 3,955,5 52,933,95.96% 3/3/25 EXCH n/a TECHAKANOK PAIBOON 3,7, 5,59,7.94% 3/3/25 EXCH n/a WEERAPRAWAT ANONCHAI 3,, 5,3,.93% 3/3/25 EXCH n/a SANGPONGPITAYA CHOTI 25,28,49 42,969,78.78% 3/3/25 EXCH n/a VONGJARUKORN SIRIWAT 22,, 37,62,.69% 3/3/25 EXCH n/a TEEWONGKIJ SOONTORN 2,6,7 36,954,297.67% 3/3/25 EXCH n/a TENUTHAI SIRICHAI 2,224,7 36,294,237.66% 3/3/25 EXCH n/a TANGCHANSIRI SA-NGA 2,5, 35,55,.64% 3/3/25 EXCH n/a Key Executives TOP 2 ALL Ownership Type Ownership (Institutional) Ownership (Retail & Other) Ownership (Insider) 7% 32% Geographic Ownership 7% 6% % % % % % 87% Unknown Country Thailand Singapore Others 7% Institutional Ownership 6% % 55% Individual Other Corporation Bank Others Name PISANU RIENMAHASARN AMORN MEEMANO PIPATR PATIVETPINYO PRANGTIP JANTRVISITSAKDI SAWANGPONG THONGNOI Position CHAIRMAN CHIEF EXECUTIVE OFFICER DEPUTY MANAGING DIR:OPERATION DIRECTOR:FIANCE&ACCOUNTING DIRECTOR:MARKETING

7 NEWS Date/Time Symbol Headline ต.ค :42 AJD แจ งมต คณะกรรมการบร ษ ทเก ยวก บการแก ไข การจ ดสรรห นให แก ผ ถ อห นเด ม และ บ คคลในวงจ าก ด 5 ก.ย :9 AJD เปล ยนแปลงข อก าหนดส ทธ AJD-Wเก ยวก บว นใช ส ทธ และเร ยกประช มผ ถ อ AJD-W คร งท /2558 รวมถ งเพ มเต ม 5 ก.ย :25 AJD ช แจงข อเท จจร งหร อพ ฒนาการของบร ษ ทท ม น ยสาค ญ ก.ย :5 AJD การเพ มท นให แก ผ ถ อห นเด ม และบ คคลในวงจ าก ด และก าหนดว นประช มว สาม ญผ ถ อห น คร งท 2/2558 (เพ มเต มคร งท 2) ก.ย :49 AJD ก าหนดเวลาการใช ส ทธ ใบสาค ญแสดงส ทธ AJD-W2 คร งท 3 (รอบก นยายน 2558) ก.ย :48 AJD ก าหนดเวลาการใช ส ทธ ใบสาค ญแสดงส ทธ AJD-W คร งท (รอบก นยายน 2558) ก.ย : AJD การเพ มท นให แก ผ ถ อห นเด ม และบ คคลในวงจ าก ด และก าหนดว นประช มว สาม ญผ ถ อห น คร งท 2/2558 (เพ มเต ม) 9 ก.ย :9 AJD การเพ มท นจดทะเบ ยน การจ ดสรรห นให แก ผ ถ อห นเด ม และบ คคลในวงจ าก ด และก าหนดว นประช มว สาม ญผ ถ อห น คร งท 4 ส.ค :8 AJD หล กทร พย ท เข าข ายมาตรการก าก บการซ อขาย 4 ส.ค :3 AJD ค าอธ บายและว เคราะห ของฝ ายจ ดการ ไตรมาสท 2 ส นส ดว นท 3 ม.ย ส.ค : AJD สร ปผลการด าเน นงานของบจ.และรวมของบร ษ ทย อย ไตรมาสท 2 (F45-3) 4 ส.ค :5 AJD งบการเง นไตรมาสท 2/ ส.ค :54 AJD ช แจงข อเท จจร งหร อพ ฒนาการของบร ษ ทท ม น ยสาค ญ 3 ก.ค :28 AJD รายงานการใชเง นเพ มท นท ได ร บจากการแปลงสภาพ AJD-W2 3 ก.ค :5 AJD ห นเพ มท นของ AJD เร มซ อขายว นท 4 กรกฎาคม ก.ค :38 AJD แบบรายงานผลการขายหล กทร พย ต อตลาดหล กทร พย (F53-5) Source: SET