Advanced Info Service Public Company Limited (ADVANC)

Basic

  • Market Cap

    THB 651.35B

  • EV

    THB 774B

  • Shares Out

    2,974.21M

  • Revenue

    THB 186.25B

  • Employees

    —

Margins

  • Gross

    32.83%

  • EBITDA

    41.37%

  • Operating

    21.52%

  • Pre-Tax

    19.55%

  • Net

    15.81%

  • FCF

    28.43%

Returns (5Yr Avg)

  • ROA

    7.65%

  • ROE

    41.41%

  • ROCE

    17.03%

  • ROIC

    9.97%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    THB 256.58

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    THB 62.63

  • Earnings (Dil)

    THB 9.9

  • FCF

    THB 17.8

  • Book Value

    THB 28.04

Growth (CAGR)

  • Rev 3Yr

    1.98%

  • Rev 5Yr

    2.27%

  • Rev 10Yr

    2.08%

  • Dil EPS 3Yr

    2.5%

  • Dil EPS 5Yr

    -0.73%

  • Dil EPS 10Yr

    -1.97%

  • Rev Fwd 2Yr

    5.58%

  • EBITDA Fwd 2Yr

    5.6%

  • EPS Fwd 2Yr

    11.63%

  • EPS LT Growth Est

    7.3%

Dividends

  • Yield

    —

  • Payout

    83.22%

  • DPS

    THB 8.24

  • DPS Growth 3Yr

    6.61%

  • DPS Growth 5Yr

    2.31%

  • DPS Growth 10Yr

    -3.19%

  • DPS Growth Fwd 2Yr

    9.31%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

169,855.8

180,893.7

172,890.3

181,332.9

185,484.8

186,254.0

Total Revenues % Chg.

7.7%

6.5%

-4.4%

4.9%

2.3%

-0.5%

Cost of Goods Sold, Total

103,455.7

111,899.4

110,848.3

121,453.2

126,171.6

125,111.6

Gross Profit

66,400.2

68,994.2

62,041.9

59,879.7

59,313.2

61,142.4

Selling General & Admin Expenses, Total

26,472.3

27,884.9

24,498.7

21,845.9

22,486.2

21,061.7

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

26,472.3

27,884.9

24,498.7

21,845.9

22,486.2

21,061.7

Operating Income

39,927.8

41,109.3

37,543.3

38,033.8

36,826.9

40,080.7

Interest Expense, Total

-5,051.0

-4,689.0

-5,832.0

-5,541.0

-5,149.0

-5,161.9

Interest And Investment Income

164.9

197.6

320.0

217.4

126.5

115.1

Net Interest Expenses

-4,886.1

-4,491.4

-5,512.0

-5,323.6

-5,022.5

-5,046.8

Income (Loss) On Equity Invest.

-123.0

-85.9

-70.3

-140.7

-36.2

4.3

Currency Exchange Gains (Loss)

118.6

308.4

140.2

-1,488.6

-343.6

1,589.5

Other Non Operating Income (Expenses)

599.2

561.3

424.7

1,813.1

757.2

-222.7

EBT, Excl. Unusual Items

35,636.6

37,401.8

32,525.8

32,894.0

32,181.8

36,405.0

Asset Writedown

—

—

—

—

—

—

EBT, Incl. Unusual Items

35,636.6

37,401.8

32,525.8

32,894.0

32,181.8

36,405.0

Income Tax Expense

5,922.5

6,209.2

5,088.6

5,969.5

6,167.8

6,954.4

Earnings From Continuing Operations

29,714.1

31,192.5

27,437.3

26,924.5

26,013.9

29,450.6

Minority Interest

-31.9

-2.9

-2.9

-2.3

-2.6

-3.7

Net Income

29,682.2

31,189.6

27,434.4

26,922.1

26,011.3

29,446.9

Net Income to Common Incl Extra Items

29,682.2

31,189.6

27,434.4

26,922.1

26,011.3

29,446.9

Net Income to Common Excl. Extra Items

29,682.2

31,189.6

27,434.4

26,922.1

26,011.3

29,446.9

Total Shares Outstanding

2,973.0

2,973.0

2,974.0

2,974.0

2,974.0

2,974.2

Weighted Avg. Shares Outstanding

2,973.0

2,973.0

2,973.0

2,974.0

2,974.0

2,974.0

Weighted Avg. Shares Outstanding Dil

2,973.0

2,973.0

2,974.0

2,974.0

2,974.0

2,974.0

EPS

10.0

10.5

9.2

9.1

8.7

9.9

EPS Diluted

10.0

10.5

9.2

9.1

8.7

9.9

EBITDA

72,895.9

77,202.1

75,412.9

76,840.8

74,271.9

77,052.2