XFRATMLF
Market cap3.64bUSD
Nov 01, Last price
0.04EUR
Name
TMBThanachart Bank PCL
Chart & Performance
Profile
TMBThanachart Bank Public Company Limited, together with its subsidiaries, provides various commercial banking products and services to individuals, small and medium sized enterprises (SME), and corporate customers primarily in Thailand. It operates through Commercial Banking and Retail Banking segments. The company offers basic, current, cash concentration, corporate liquidity, term and foreign currency deposit, multi-currency, and savings accounts; working capital, personal, home, auto, credit card, long-term, unsecured, and other loans, as well as special funding programs for SME, letter of guarantee, and supply chain solutions; and debit, credit, and corporate cards. It also provides trade finance, foreign exchange and currency, financial management, hire purchase, finance leasing, bancassurance, and mutual funds, asset management, insurance brokerage, investment banking and advisory, import and export trading, payment, collection, liquidity management, capital market risk management, agency, and other financial services. In addition, the company offers wealth banking, mobile and Internet banking services; mutual funds; and business and properties protection, life and health, personal accident, motor, and travel insurance products. As of December 31, 2021, it operated 636 branches; 3,043 ATMs; and 598 CDMs. The company was formerly known as TMB Bank Public Company Limited and changed its name to TMBThanachart Bank Public Company Limited in May 2021. TMBThanachart Bank Public Company Limited was founded in 1957 and 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 | 70,695,545 7.85% | 65,552,417 2.58% | 63,902,837 -4.34% | |||||||
Cost of revenue | 16,795,256 | 16,066,184 | 16,553,882 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 53,900,289 | 49,486,233 | 47,348,955 | |||||||
NOPBT Margin | 76.24% | 75.49% | 74.10% | |||||||
Operating Taxes | (979,979) | 3,351,947 | 2,326,860 | |||||||
Tax Rate | 6.77% | 4.91% | ||||||||
NOPAT | 54,880,268 | 46,134,286 | 45,022,095 | |||||||
Net income | 18,462,181 30.06% | 14,195,190 35.53% | 10,474,045 3.58% | |||||||
Dividends | (9,983,982) | (5,601,360) | (4,358,626) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 233,501 | 19,588,531 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 134,153,000 | 132,006,000 | 139,518,000 | |||||||
Deferred revenue | 16,740,861 | 17,950,211 | 20,175,632 | |||||||
Other long-term liabilities | (149,416,861) | (148,379,211) | (158,778,770) | |||||||
Net debt | (429,520,964) | (267,364,226) | (246,992,390) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (20,449,064) | 49,213,586 | 71,317,325 | |||||||
CAPEX | (2,565,529) | (2,660,177) | (3,478,099) | |||||||
Cash from investing activities | 32,770,642 | (32,247,546) | (48,336,297) | |||||||
Cash from financing activities | (12,339,903) | (17,529,969) | (28,891,952) | |||||||
FCF | 108,124,822 | 25,466,270 | 83,900,493 | |||||||
Balance | ||||||||||
Cash | 373,501,258 | 177,831,583 | 196,240,325 | |||||||
Long term investments | 190,172,706 | 221,538,643 | 190,270,065 | |||||||
Excess cash | 560,139,187 | 396,092,605 | 383,315,248 | |||||||
Stockholders' equity | 185,973,149 | 175,647,355 | 167,490,855 | |||||||
Invested Capital | 1,638,314,569 | 1,648,046,521 | 1,589,916,741 | |||||||
ROIC | 3.34% | 2.85% | 2.79% | |||||||
ROCE | 2.95% | 2.71% | 2.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 97,291,000 | 97,094,000 | 96,742,000 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 57,894,578 | 53,631,338 | 52,151,120 | |||||||
EV/EBITDA | ||||||||||
Interest | 21,927,000 | 14,010,000 | 13,239,000 | |||||||
Interest/NOPBT | 40.68% | 28.31% | 27.96% |