Loading...

Somboon Advance Technology

DB:PSQ
Snowflake Description

Flawless balance sheet, undervalued and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
PSQ
DB
฿8B
Market Cap
  1. Home
  2. DE
  3. Automobiles
Company description

Somboon Advance Technology Public Company Limited manufactures and sells pick-up axles and truck trunnion shafts in Thailand. The last earnings update was 69 days ago. More info.


Add to Portfolio Compare Print
PSQ Share Price and Events
7 Day Returns
0.8%
DB:PSQ
-0.1%
DE Auto Components
-0.6%
DE Market
1 Year Returns
-5.4%
DB:PSQ
-40.5%
DE Auto Components
-8.3%
DE Market
PSQ Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Somboon Advance Technology (PSQ) 0.8% 5.7% 2.6% -5.4% 47.1% 30.4%
DE Auto Components -0.1% -2% -23.2% -40.5% -34.1% -33.3%
DE Market -0.6% 1.8% -3.2% -8.3% 8.9% 10.6%
1 Year Return vs Industry and Market
  • PSQ outperformed the Auto Components industry which returned -40.5% over the past year.
  • PSQ outperformed the Market in Germany which returned -8.3% over the past year.
Price Volatility
PSQ
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Somboon Advance Technology's competitors could be found in our database.

PSQ Value

 Is Somboon Advance Technology undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Somboon Advance Technology to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Somboon Advance Technology.

DB:PSQ Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.4%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:PSQ
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Auto Components Unlevered Beta Simply Wall St/ S&P Global 1.27
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.265 (1 + (1- 20%) (3.57%))
1.202
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.202 * 5.96%)
7.39%

Discounted Cash Flow Calculation for DB:PSQ using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Somboon Advance Technology is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:PSQ DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 7.39%)
2020 1,191.00 Analyst x4 1,109.03
2021 1,231.00 Analyst x4 1,067.38
2022 1,224.49 Est @ -0.53% 988.66
2023 1,220.79 Est @ -0.3% 917.83
2024 1,219.04 Est @ -0.14% 853.44
2025 1,218.65 Est @ -0.03% 794.45
2026 1,219.22 Est @ 0.05% 740.11
2027 1,220.44 Est @ 0.1% 689.87
2028 1,222.14 Est @ 0.14% 643.28
2029 1,224.16 Est @ 0.17% 600.00
Present value of next 10 years cash flows ฿8,404.06
DB:PSQ DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿1,224.16 × (1 + 0.23%) ÷ (7.39% – 0.23%)
฿17,128.45
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿17,128.45 ÷ (1 + 7.39%)10
฿8,395.15
DB:PSQ Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿8,404.06 + ฿8,395.15
฿16,799.21
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿16,799.21 / 425.19
฿39.51
DB:PSQ Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:PSQ represents 0.02806x of SET:SAT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02806x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 39.51 x 0.02806
€1.11
Value per share (EUR) From above. €1.11
Current discount Discount to share price of €0.52
= -1 x (€0.52 - €1.11) / €1.11
53.2%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Somboon Advance Technology is available for.
Intrinsic value
>50%
Share price is €0.52 vs Future cash flow value of €1.11
Current Discount Checks
For Somboon Advance Technology to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Somboon Advance Technology's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Somboon Advance Technology's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Somboon Advance Technology's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Somboon Advance Technology's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:PSQ PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in THB ฿2.28
SET:SAT Share Price ** SET (2019-07-18) in THB ฿18.5
Germany Auto Components Industry PE Ratio Median Figure of 11 Publicly-Listed Auto Components Companies 13.81x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 19.71x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Somboon Advance Technology.

DB:PSQ PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:SAT Share Price ÷ EPS (both in THB)

= 18.5 ÷ 2.28

8.1x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Somboon Advance Technology is good value based on earnings compared to the DE Auto Components industry average.
  • Somboon Advance Technology is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Somboon Advance Technology's expected growth come at a high price?
Raw Data
DB:PSQ PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 8.1x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
6.1%per year
Germany Auto Components Industry PEG Ratio Median Figure of 10 Publicly-Listed Auto Components Companies 0.61x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.45x

*Line of best fit is calculated by linear regression .

DB:PSQ PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 8.1x ÷ 6.1%

1.34x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Somboon Advance Technology is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Somboon Advance Technology's assets?
Raw Data
DB:PSQ PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in THB ฿16.87
SET:SAT Share Price * SET (2019-07-18) in THB ฿18.5
Germany Auto Components Industry PB Ratio Median Figure of 12 Publicly-Listed Auto Components Companies 1.24x
Germany Market PB Ratio Median Figure of 569 Publicly-Listed Companies 1.75x
DB:PSQ PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:SAT Share Price ÷ Book Value per Share (both in THB)

= 18.5 ÷ 16.87

1.1x

* Primary Listing of Somboon Advance Technology.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Somboon Advance Technology is good value based on assets compared to the DE Auto Components industry average.
X
Value checks
We assess Somboon Advance Technology's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Auto Components industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Auto Components industry average (and greater than 0)? (1 check)
  5. Somboon Advance Technology has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

PSQ Future Performance

 How is Somboon Advance Technology expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
6.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Somboon Advance Technology expected to grow at an attractive rate?
  • Somboon Advance Technology's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Somboon Advance Technology's earnings growth is positive but not above the Germany market average.
  • Somboon Advance Technology's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:PSQ Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:PSQ Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 6.1%
DB:PSQ Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts 5.4%
Germany Auto Components Industry Earnings Growth Rate Market Cap Weighted Average 9.3%
Germany Auto Components Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.2%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.2%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:PSQ Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:PSQ Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 9,860 1,716 1,092 5
2020-12-31 9,358 1,667 1,033 5
2019-12-31 8,846 1,653 956 2
DB:PSQ Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-03-31 8,517 1,647 968
2018-12-31 8,300 1,453 916
2018-09-30 8,407 1,429 941
2018-06-30 8,564 1,388 924
2018-03-31 8,567 1,399 875
2017-12-31 8,657 1,532 811
2017-09-30 8,460 1,602 701
2017-06-30 8,236 1,497 644
2017-03-31 8,277 1,489 627
2016-12-31 8,393 1,442 608
2016-09-30 8,462 1,431 639
2016-06-30 8,700 1,496 651

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Somboon Advance Technology's earnings are expected to grow by 6.1% yearly, however this is not considered high growth (20% yearly).
  • Somboon Advance Technology's revenue is expected to grow by 5.4% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:PSQ Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from Somboon Advance Technology Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:PSQ Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 2.56 2.83 2.40 5.00
2020-12-31 2.42 2.51 2.35 5.00
2019-12-31 2.30 2.30 2.30 2.00
DB:PSQ Past Financials Data
Date (Data in THB Millions) EPS *
2019-03-31 2.28
2018-12-31 2.15
2018-09-30 2.21
2018-06-30 2.17
2018-03-31 2.06
2017-12-31 1.91
2017-09-30 1.65
2017-06-30 1.52
2017-03-31 1.47
2016-12-31 1.43
2016-09-30 1.50
2016-06-30 1.53

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Somboon Advance Technology is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Somboon Advance Technology's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Somboon Advance Technology has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

PSQ Past Performance

  How has Somboon Advance Technology performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Somboon Advance Technology's growth in the last year to its industry (Auto Components).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Somboon Advance Technology's year on year earnings growth rate has been positive over the past 5 years.
  • Somboon Advance Technology's 1-year earnings growth exceeds its 5-year average (10.6% vs 4.2%)
  • Somboon Advance Technology's earnings growth has exceeded the DE Auto Components industry average in the past year (10.6% vs -12.5%).
Earnings and Revenue History
Somboon Advance Technology's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Somboon Advance Technology Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:PSQ Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 8,517.18 967.85 714.52
2018-12-31 8,299.60 915.60 682.47
2018-09-30 8,407.03 941.42 670.70
2018-06-30 8,564.10 923.63 670.01
2018-03-31 8,567.14 875.40 664.73
2017-12-31 8,656.99 811.24 680.02
2017-09-30 8,459.53 701.46 659.96
2017-06-30 8,236.48 644.07 657.98
2017-03-31 8,276.66 627.41 658.99
2016-12-31 8,393.07 607.56 669.79
2016-09-30 8,461.85 639.21 671.77
2016-06-30 8,699.67 651.42 677.82
2016-03-31 8,574.95 598.60 681.52
2015-12-31 8,806.99 641.54 680.50
2015-09-30 8,705.50 649.93 656.95
2015-06-30 8,456.38 612.31 657.25
2015-03-31 8,507.17 675.05 695.02
2014-12-31 8,176.69 649.83 705.07
2014-09-30 8,192.71 854.45 721.41
2014-06-30 8,347.81 881.42 739.06
2014-03-31 8,736.60 899.00 718.36
2013-12-31 9,193.53 966.10 721.13
2013-09-30 9,618.92 726.56 751.20
2013-06-30 9,937.49 815.27 717.90
2013-03-31 9,911.05 831.78 687.49
2012-12-31 9,566.11 803.53 640.92
2012-09-30 8,251.28 531.12 582.40

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Somboon Advance Technology has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Somboon Advance Technology used its assets more efficiently than the DE Auto Components industry average last year based on Return on Assets.
  • Somboon Advance Technology has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Somboon Advance Technology's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Auto Components industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Somboon Advance Technology has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

PSQ Health

 How is Somboon Advance Technology's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Somboon Advance Technology's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Somboon Advance Technology is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Somboon Advance Technology's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Somboon Advance Technology's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 16.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Somboon Advance Technology Company Filings, last reported 3 months ago.

DB:PSQ Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 7,173.67 280.64 2,339.03
2018-12-31 6,886.64 309.30 2,068.40
2018-09-30 6,654.44 389.90 1,932.49
2018-06-30 6,562.32 421.77 1,597.12
2018-03-31 6,655.53 747.21 1,841.46
2017-12-31 6,419.97 1,206.82 2,339.14
2017-09-30 6,136.78 1,199.47 1,577.81
2017-06-30 6,017.26 1,385.60 1,458.51
2017-03-31 6,057.52 1,574.17 1,466.83
2016-12-31 5,886.86 1,760.47 1,408.52
2016-09-30 5,712.43 1,762.38 1,106.55
2016-06-30 5,625.37 1,874.49 1,057.91
2016-03-31 5,680.14 2,054.66 1,097.49
2015-12-31 5,530.83 2,241.68 1,268.90
2015-09-30 5,406.67 2,478.66 1,262.85
2015-06-30 5,314.80 2,666.82 1,230.67
2015-03-31 5,411.95 2,802.57 1,313.67
2014-12-31 5,217.48 2,911.02 1,112.96
2014-09-30 5,004.45 3,048.49 1,016.65
2014-06-30 4,953.08 3,175.46 1,027.05
2014-03-31 5,038.49 3,165.51 1,111.84
2013-12-31 4,872.71 3,274.95 1,074.58
2013-09-30 5,067.54 3,315.78 1,010.17
2013-06-30 5,007.77 3,425.95 817.47
2013-03-31 5,003.99 3,195.69 758.86
2012-12-31 4,149.08 3,130.48 814.63
2012-09-30 4,668.29 3,134.37 709.73
  • Somboon Advance Technology's level of debt (3.9%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (62.8% vs 3.9% today).
  • Debt is well covered by operating cash flow (587%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 92x coverage).
X
Financial health checks
We assess Somboon Advance Technology's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Somboon Advance Technology has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

PSQ Dividends

 What is Somboon Advance Technology's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
7.3%
Current annual income from Somboon Advance Technology dividends. Estimated to be 7.25% next year.
If you bought €2,000 of Somboon Advance Technology shares you are expected to receive €146 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Somboon Advance Technology's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.46%).
  • Somboon Advance Technology's dividend is above the markets top 25% of dividend payers in Germany (3.85%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:PSQ Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
Germany Auto Components Industry Average Dividend Yield Market Cap Weighted Average of 10 Stocks 4.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 325 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:PSQ Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 1.46 4.00
2020-12-31 1.36 4.00
2019-12-31 1.23 5.00
DB:PSQ Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-02-14 1.350 7.311
2018-08-10 1.000 5.106
2018-02-19 0.900 4.141
2017-08-11 0.660 3.411
2017-02-17 0.600 3.661
2016-04-19 0.600 4.399
2015-02-20 0.600 3.576
2014-08-08 0.720 4.059
2014-02-21 0.750 4.372
2013-08-09 0.670 4.217
2013-02-27 0.576 2.484
2012-05-11 0.360 1.530
2012-02-28 0.360 1.654
2011-02-25 0.720 4.059
2011-02-24 0.800 4.377
2010-11-12 0.640 3.019
2010-07-21 0.640 3.355
2010-05-14 0.000 0.000
2010-03-11 0.000 0.000
2009-11-11 0.000 0.000
2009-08-13 0.000 0.000
2009-05-14 0.000 0.000
2009-03-13 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Somboon Advance Technology has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Dividend payments have increased, but Somboon Advance Technology only paid a dividend in the past 9 years.
Current Payout to shareholders
What portion of Somboon Advance Technology's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.7x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.8x coverage).
X
Income/ dividend checks
We assess Somboon Advance Technology's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Somboon Advance Technology afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Somboon Advance Technology has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

PSQ Management

 What is the CEO of Somboon Advance Technology's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Napatsorn Kitaphanich
COMPENSATION ฿1,037,512
AGE 54
TENURE AS CEO 1.5 years
CEO Bio

Ms. Napatsorn Kitaphanich is President of Somboon Advance Technology Public Company Ltd since January 2018 and is its Member of Executive Board. Ms. Kitaphanich served as Executive Vice President of Corporate Office Somboon and Member of Executive Board of Somboon Advance Technology Public Company Ltd until December, 2017. Ms. Kitaphanich served as an Executive Vice President – Corporate Office of Somboon Advance Technology Public Company Limited until January 2018. Ms. Kitaphanich served as Vice President of Finance & Accounting at Somboon Advance Technology Public Company Limited from 2012 to 2013. She served as Acting Vice President-Human Resources and Administration at Somboon Advance Technology Public Company Limited. Ms. Kitaphanich served as the Vice President of President Office of Somboon Advance Technology Public Company Limited since 2007 until 2012. She served as General Manager of Marketing & Business Development of Somboon Advance Technology Pcl. from 2004 to 2006. She has been Director of International Casting Products Co.,Ltd. since 2007. She has been an Executive Director of Somboon Advance Technology Public Company Limited since 2004. She has been a Director of Bangkok Spring Industrial Co.,Ltd. since 2007. Ms. Kitaphanich holds M.B.A. from Sasin Graduate Institute of Business Administration of Chulalongkorn University and Bachelor of Business Administration in Finance and Management (BBA) from Simon fraser University (Canada). She completed Director Accreditation Program (DAP) 28/2004.

CEO Compensation
  • Napatsorn's compensation has increased by more than 20% in the past year whilst earnings grew less than 20%.
  • Napatsorn's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Somboon Advance Technology management team in years:

1.8
Average Tenure
55
Average Age
  • The average tenure for the Somboon Advance Technology management team is less than 2 years, this suggests a new team.
Management Team

Napatsorn Kitaphanich

TITLE
President
COMPENSATION
฿1M
AGE
54
TENURE
1.5 yrs

Ajarin Sarasas

TITLE
Chairman of Executive Board & Independent Director
COMPENSATION
฿2M
AGE
74
TENURE
1.2 yrs

Yongkiat Kitaphanich

TITLE
Vice Chairman of Management Board & Director
COMPENSATION
฿1M
AGE
57

Prayong Hirunyawanich

TITLE
Member of Executive Board & Director
COMPENSATION
฿1M
AGE
66
TENURE
2.2 yrs

Nattakajorn Yanpirat

TITLE
Vice President of Finance Accounting & Information Technology
AGE
42
TENURE
3.5 yrs

Mongkol Saejew

TITLE
Vice President of Research and Development
AGE
56

Witsarut Boonto

TITLE
Head of Compliance Unit
TENURE
1.2 yrs

Pasucha Sinchai

TITLE
Assistance General Manager of Legal & Company Secretary
TENURE
1.2 yrs

Anotai Mohjhaw

TITLE
Vice President of Human Resources
AGE
48
TENURE
2.5 yrs

Cheerawit Sureerattanan

TITLE
Managing Director SBM & ICP
AGE
52
TENURE
6.5 yrs
Board of Directors Tenure

Average tenure and age of the Somboon Advance Technology board of directors in years:

11.3
Average Tenure
67
Average Age
  • The average tenure for the Somboon Advance Technology board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Sansern Wongcha-Um

TITLE
Chairman of the Board
COMPENSATION
฿2M
AGE
71
TENURE
11.3 yrs

Napatsorn Kitaphanich

TITLE
President
COMPENSATION
฿1M
AGE
54
TENURE
15.5 yrs

Yongyuth Kitaphanich

TITLE
Vice Chairman
COMPENSATION
฿1M
AGE
66
TENURE
15.5 yrs

Ajarin Sarasas

TITLE
Chairman of Executive Board & Independent Director
COMPENSATION
฿2M
AGE
74
TENURE
9.6 yrs

Yongkiat Kitaphanich

TITLE
Vice Chairman of Management Board & Director
COMPENSATION
฿1M
AGE
57
TENURE
15.5 yrs

Prayong Hirunyawanich

TITLE
Member of Executive Board & Director
COMPENSATION
฿1M
AGE
66
TENURE
2.2 yrs

Paitoon Taveebhol

TITLE
Independent Director
COMPENSATION
฿1M
AGE
69
TENURE
11.3 yrs

Panja Senadisai

TITLE
Independent Director
COMPENSATION
฿1M
AGE
71
TENURE
15.5 yrs

Suthad Setboonsarng

TITLE
Independent Director
COMPENSATION
฿872K
AGE
67
TENURE
1.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Somboon Advance Technology's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Somboon Advance Technology has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

PSQ News

Simply Wall St News

PSQ Company Info

Description

Somboon Advance Technology Public Company Limited manufactures and sells pick-up axles and truck trunnion shafts in Thailand. It offers axel shafts, disc brakes, drum brakes, exhaust manifolds, leaf springs, stabilizer bars, hot coil springs, and other products. The company also provides its parts for the vehicle industry, including passenger cars, pick-ups, and trucks, as well as for the agriculture machinery industry. In addition, it rents and invests in real estate. The company serves original equipment manufacturers and replacement equipment manufacturers. The company was founded in 1962 and is headquartered in Bang Phli, Thailand.

Details
Name: Somboon Advance Technology Public Company Limited
PSQ
Exchange: DB
Founded: 1962
฿227,208,506
425,193,894
Website: http://www.satpcl.co.th
Address: Somboon Advance Technology Public Company Limited
No. 129 Moo 2,
KM. 15 th Bangna-Trad Road,
Bang Phli,
10540,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET SAT Ordinary Shares The Stock Exchange of Thailand TH THB 31. Jan 2005
SET SAT-R THB1(NVDR) The Stock Exchange of Thailand TH THB 31. Jan 2005
DB PSQ THB1(ALIEN MKT) Deutsche Boerse AG DE EUR 12. Jul 2006
Number of employees
Current staff
Staff numbers
0
Somboon Advance Technology employees.
Industry
Auto Parts and Equipment
Automobiles
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/18 21:04
End of day share price update: 2019/07/18 00:00
Last estimates confirmation: 2019/07/17
Last earnings filing: 2019/05/10
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.