NSL Foods Public Company Limited (NSL-R.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 m | 2,923 | 3,038 | 4,001 | 4,793 | 5,839 | 6,922 | 7,133 | 7,513 |
| Operating profit | THB m | 731 | 713 | ||||||
| Net profit | THB m | 151 | 191 | 298 | 333 | 541 | 604 | 582 | 632 |
| EPS reported | THB | 2.01 | 1.93 | ||||||
| Operating cashflow per share | THB | 1.80 | 1.84 | ||||||
| Capex per share | THB | 1.32 | 2.12 | ||||||
| FCF per share | THB | 0.48 | -0.28 | ||||||
| Free cash flow | THB m | 144 | -120 | ||||||
| Net debt | THB m | 53 | 405 | ||||||
| Book value equity | THB m | 2,178 | 2,327 | ||||||
| Book value per share | THB | 7.26 | 7.76 | ||||||
| Number of shares | m | 300 | 300 | ||||||
| DPS (TTM paid) | THB | 1.05 | 1.05 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 11.49 | 10.61 | ||||||
| P/B LTM | x | 3.18 | 2.98 | ||||||
| P/S LTM | x | 1.00 | 0.97 | ||||||
| P/FCF LTM | x | 48.03 | -57.53 | ||||||
| EV/EBITDA LTM | x | 7.91 | 8.00 | ||||||
| EV/Sales LTM | x | 1.02 | 1.00 | ||||||
| Earnings Yield LTM | % | +8.70% | +9.43% | ||||||
| FCF Yield | % | +2.08% | -1.74% | ||||||
| Quality | |||||||||
| ROE | % | +27.74% | +27.68% | ||||||
| ROIC | % | +21.89% | +19.15% | ||||||
| Operating margin | % | +10.55% | +10.40% | ||||||
| Gross margin | % | +19.60% | +19.25% | ||||||
| FCF/Sales | % | +2.08% | -1.18% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +11.67% | +7.22% | ||||||
| Sales Growth YoY | % | +18.54% | +22.15% | ||||||
| Net Income Growth YoY | % | +11.68% | +7.57% | ||||||
| FCF Growth | % | -70.37% | - | ||||||
| Operating Profit Growth | % | +6.80% | +4.20% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +4.55% | +4.59% | ||||||
| Dividend Growth | % | +16.67% | +16.67% | ||||||
| Payout Ratio | % | +52.24% | +53.03% | ||||||
| FCF/Debt | x | 0.35 | -0.16 | ||||||
| Net Debt/EBITDA | x | 0.17 | 0.26 | ||||||
| EBIT/Net interest | x | 45.98 | 46.11 | ||||||
| Net debt/market cap | % | +4.61% | +7.91% | ||||||
| Net debt/Equity | x | 0.02 | 0.17 | ||||||
| Gross debt/equity | x | 0.19 | 0.33 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Established in 2003 and headquartered in Nonthaburi, Thailand, NSL Foods Public Company Limited specializes in the production and distribution of an extensive range of bakery and snack items across the country. Their diverse product portfolio encompasses various snacks, baked goods, desserts, and other food offerings. Furthermore, the company engages in the wholesale supply of frozen and processed seafood (fish, aquatic products), meats, seaweeds, and vegetables. They also provide meat processing services tailored for institutional clients such as restaurants, hotels, catering companies, and international schools. NSL Foods markets its products under several well-known brands, including Ezy Taste, Ezy Sweet, Ezy Bake, 7 Fresh, KhowThang (also known as Rice bar by NSL), Pangtai, Natural Bite, NSL Bakery, and NSL Selection. These items are made available through a broad network of retail outlets, including convenience stores, supermarkets, wholesalers, hypermarkets, cash-and-carry formats, traditional markets, grocery stores, and gift shops.
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.
NSL Foods Public Company Limited (NSL-R.BK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Established in 2003 and headquartered in Nonthaburi, Thailand, NSL Foods Public Company Limited specializes in the production and distribution of an extensive range of bakery and snack items across the country. Their diverse product portfolio encompasses various snacks, baked goods, desserts, and other food offerings. Furthermore, the company engages in the wholesale supply of frozen and processed seafood (fish, aquatic products), meats, seaweeds, and vegetables. They also provide meat processing services tailored for institutional clients such as restaurants, hotels, catering companies, and international schools. NSL Foods markets its products under several well-known brands, including Ezy Taste, Ezy Sweet, Ezy Bake, 7 Fresh, KhowThang (also known as Rice bar by NSL), Pangtai, Natural Bite, NSL Bakery, and NSL Selection. These items are made available through a broad network of retail outlets, including convenience stores, supermarkets, wholesalers, hypermarkets, cash-and-carry formats, traditional markets, grocery stores, and gift shops.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free