XFRAGCB
Market cap2.99bUSD
Dec 20, Last price
0.62EUR
1D
-0.80%
1Q
-13.89%
Jan 2017
-61.25%
IPO
-61.25%
Name
PTT Global Chemical PCL
Chart & Performance
Profile
PTT Global Chemical Public Company Limited produces and distributes ethylene, propylene, polyethylene plastic pellets, and biochemical products in Thailand, the People's Republic of China, Vietnam, Singapore, India, Malaysia, Indonesia, Japan, the United States, and internationally. It operates through seven segments: Refinery, Aromatics, Olefins and Derivatives, Green Chemicals, Performance Materials and Chemicals, Service and Others, and Investments in Other Joint Ventures and Associates. The company offers refined products, including liquefied petroleum gas (LPG), light naphtha, reformate, jet fuel, diesel, and fuel oil. It also provides aromatics products, such as benzene, toluene, paraxylene, cyclohexane, and orthoxylene; olefins comprising ethylene and propylene, mixed c4, tail gas, cracker bottom, hydrogen, and pyrolysis gasoline; and polymers consisting of HDPE, LDPE, LLDPE, PP, PTA, PET, PS, and rotomolding compounds. In addition, the company offers EO-based performance products, including ethylene glycol and ethanolamine; green chemicals, such as methyl ester, glycerin, fatty acid and alcohol, ethoxylate, oleochemicals, and bioplastic; and phenol, bisphenol A, and acetone. Further, it provides hexamethylene diisocyanate and derivatives, as well as acrylonitrile and methyl methacrylate. Additionally, the company operates production support facilities, such as jetty and buffer tank farm services for liquid chemical, and oil and gas; manufactures and distributes industrial coating resins, additives, petrochemical, health, nutrition, and recycled plastic products. It also offers factory maintenance and engineering services; real estate development services; safety and environmental services; service for the storage and handling of liquid chemicals, oil, and gas; and research and development of bio-based chemicals. In addition, the company produces and distributes electricity, water, steam, and other utilities. The company is headquartered in Bangkok, Thailand.
Valuation
Title THB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 621,631,092 -9.11% | 683,953,679 45.85% | 468,953,183 42.41% | |||||||
Cost of revenue | 618,411,586 | 627,782,304 | 431,510,596 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,219,506 | 56,171,375 | 37,442,587 | |||||||
NOPBT Margin | 0.52% | 8.21% | 7.98% | |||||||
Operating Taxes | 1,352,029 | (2,273,106) | 7,228,351 | |||||||
Tax Rate | 41.99% | 19.31% | ||||||||
NOPAT | 1,867,477 | 58,444,480 | 30,214,236 | |||||||
Net income | 999,129 -113.08% | (7,635,904) -116.98% | 44,982,388 6,800.41% | |||||||
Dividends | (1,268,940) | (11,745,621) | (14,079,736) | |||||||
Dividend yield | 0.73% | 5.51% | 5.33% | |||||||
Proceeds from repurchase of equity | 133,165,433 | |||||||||
BB yield | -50.45% | |||||||||
Debt | ||||||||||
Debt current | 23,315,552 | 15,613,024 | 41,877,461 | |||||||
Long-term debt | 291,838,032 | 310,546,375 | 243,853,557 | |||||||
Deferred revenue | 12,717,065 | |||||||||
Other long-term liabilities | 11,466,759 | 11,204,369 | 899,436 | |||||||
Net debt | 194,216,199 | 213,163,540 | 136,739,829 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 48,233,619 | (3,426,473) | 68,649,881 | |||||||
CAPEX | (19,585,900) | (21,371,880) | (16,074,140) | |||||||
Cash from investing activities | (12,147,564) | (12,212,590) | (148,843,390) | |||||||
Cash from financing activities | (25,122,780) | (14,164,270) | 90,036,071 | |||||||
FCF | 24,138,783 | 8,530,234 | 14,638,628 | |||||||
Balance | ||||||||||
Cash | 46,249,000 | 31,963,000 | 74,994,000 | |||||||
Long term investments | 74,688,386 | 81,032,859 | 73,997,189 | |||||||
Excess cash | 89,855,832 | 78,798,175 | 125,543,530 | |||||||
Stockholders' equity | 259,244,277 | 265,190,106 | 285,431,529 | |||||||
Invested Capital | 507,894,975 | 532,135,570 | 489,522,584 | |||||||
ROIC | 0.36% | 11.44% | 7.27% | |||||||
ROCE | 0.52% | 8.91% | 5.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,508,850 | 4,508,850 | 4,492,900 | |||||||
Price | 38.50 -18.52% | 47.25 -19.57% | 58.75 0.43% | |||||||
Market cap | 173,590,725 -18.52% | 213,043,162 -19.29% | 263,957,875 0.57% | |||||||
EV | 375,093,515 | 433,734,392 | 410,059,033 | |||||||
EBITDA | 31,706,758 | 83,734,148 | 60,180,810 | |||||||
EV/EBITDA | 11.83 | 5.18 | 6.81 | |||||||
Interest | 11,717,801 | 9,835,327 | 5,452,000 | |||||||
Interest/NOPBT | 363.96% | 17.51% | 14.56% |