i-Tail Corporation Public Company Limited (ITC.BK)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THB bn | 7 | 7 | 23 | 16 | 18 | 18 | 19 | 21 |
| Operating profit | THB bn | 3 | 3 | ||||||
| Net profit | THB bn | 1 | 1 | 4 | 2 | 4 | 3 | 3 | 3 |
| EPS reported | THB | 0.99 | 1.10 | ||||||
| Operating cashflow per share | THB | 1.13 | 0.84 | ||||||
| Capex per share | THB | 0.37 | 0.31 | ||||||
| FCF per share | THB | 0.75 | 0.54 | ||||||
| Free cash flow | THB bn | 2 | 3 | ||||||
| Net debt | THB bn | -11 | -12 | ||||||
| Book value equity | THB bn | 24 | 24 | ||||||
| Book value per share | THB | 7.94 | 7.93 | ||||||
| Number of shares | m | 3,000 | 3,000 | ||||||
| DPS (TTM paid) | THB | 0.85 | 1.00 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 15.25 | 15.81 | ||||||
| P/B LTM | x | 1.90 | 1.90 | ||||||
| P/S LTM | x | 2.49 | 2.36 | ||||||
| P/FCF LTM | x | 20.10 | 16.92 | ||||||
| EV/EBITDA LTM | x | 11.87 | 9.95 | ||||||
| EV/Sales LTM | x | 2.13 | 2.39 | ||||||
| Earnings Yield LTM | % | +6.56% | +6.33% | ||||||
| FCF Yield | % | +4.97% | +5.91% | ||||||
| Quality | |||||||||
| ROE | % | +12.50% | +13.39% | ||||||
| ROIC | % | +10.29% | +10.78% | ||||||
| Operating margin | % | +14.64% | +15.00% | ||||||
| Gross margin | % | +25.12% | +25.13% | ||||||
| FCF/Sales | % | +12.37% | +8.40% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -17.50% | -8.33% | ||||||
| Sales Growth YoY | % | +2.79% | +8.33% | ||||||
| Net Income Growth YoY | % | -17.22% | -7.69% | ||||||
| FCF Growth | % | -14.09% | +2.05% | ||||||
| Operating Profit Growth | % | -18.71% | -8.10% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +7.62% | +4.94% | ||||||
| Dividend Growth | % | -26.09% | -13.04% | ||||||
| Payout Ratio | % | +116.15% | +109.28% | ||||||
| FCF/Debt | x | 43.57 | 32.82 | ||||||
| Net Debt/EBITDA | x | -1.97 | -1.50 | ||||||
| EBIT/Net interest | x | 260.03 | 288.11 | ||||||
| Net debt/market cap | % | 0.00% | 0.00% | ||||||
| Net debt/Equity | x | -0.48 | -0.49 | ||||||
| Gross debt/equity | x | 0.00 | 0.00 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
i-Tail Corporation Public Company Limited, including its affiliated entities, focuses on the production, distribution, and international export of both canned seafood and animal feed products. The company's business activities are structured across three core segments: Pet Food, Ambient Seafood and Value-Added products, and a category for Other Products. It is responsible for manufacturing and supplying tuna and diverse canned seafood items, while also importing and distributing a broad selection of pet food and related merchandise. Furthermore, i-Tail Corporation provides wet and dry food options, alongside treats, tailored for dogs and cats, including premium wet cat food prepared with fresh meats and seafood such as tuna, shrimp, or salmon. These offerings are marketed under well-known brands like Bellotta, Marvo, ChangeTer, Calico Bay, and Paramount, reaching consumers throughout Thailand, the United States, Australia, the Middle East, various European countries, and other global markets. Founded in 1981 and based in Bangkok, Thailand, the company was previously named Songkla Canning Public Company Limited before adopting its current designation in September 2021. i-Tail Corporation Public Company Limited operates as a subsidiary of Thai Union Group Public Company Limited.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
i-Tail Corporation Public Company Limited (ITC.BK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
i-Tail Corporation Public Company Limited, including its affiliated entities, focuses on the production, distribution, and international export of both canned seafood and animal feed products. The company's business activities are structured across three core segments: Pet Food, Ambient Seafood and Value-Added products, and a category for Other Products. It is responsible for manufacturing and supplying tuna and diverse canned seafood items, while also importing and distributing a broad selection of pet food and related merchandise. Furthermore, i-Tail Corporation provides wet and dry food options, alongside treats, tailored for dogs and cats, including premium wet cat food prepared with fresh meats and seafood such as tuna, shrimp, or salmon. These offerings are marketed under well-known brands like Bellotta, Marvo, ChangeTer, Calico Bay, and Paramount, reaching consumers throughout Thailand, the United States, Australia, the Middle East, various European countries, and other global markets. Founded in 1981 and based in Bangkok, Thailand, the company was previously named Songkla Canning Public Company Limited before adopting its current designation in September 2021. i-Tail Corporation Public Company Limited operates as a subsidiary of Thai Union Group Public Company Limited.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free