Loading...

Samart Digital

BST:TDZ2
Snowflake Description

Limited growth and overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TDZ2
BST
฿4B
Market Cap
  1. Home
  2. DE
  3. Tech
Company description

Samart Digital Public Company Limited, together with its subsidiaries, distributes communications and electronics equipment in Thailand and internationally. The last earnings update was 58 days ago. More info.


Add to Portfolio Compare Print
  • Samart Digital has significant price volatility in the past 3 months.
TDZ2 Share Price and Events
7 Day Returns
-5%
BST:TDZ2
1.6%
DE Electronic
0.8%
DE Market
1 Year Returns
185%
BST:TDZ2
2.7%
DE Electronic
-4.5%
DE Market
TDZ2 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Samart Digital (TDZ2) -5% 14% 42.5% 185% - -
DE Electronic 1.6% 10.5% 19.9% 2.7% 97.7% 106%
DE Market 0.8% 6.9% 8.1% -4.5% 10.4% 13.9%
1 Year Return vs Industry and Market
  • TDZ2 outperformed the Electronic industry which returned 2.7% over the past year.
  • TDZ2 outperformed the Market in Germany which returned -4.5% over the past year.
Price Volatility
TDZ2
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Samart Digital's competitors could be found in our database.

Value

 Is Samart Digital 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 Samart Digital 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 Samart Digital.

BST:TDZ2 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.8%
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 BST:TDZ2
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Electronic Unlevered Beta Simply Wall St/ S&P Global 1.07
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.068 (1 + (1- 20%) (97.33%))
1.603
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.6
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.603 * 5.96%)
9.78%

Discounted Cash Flow Calculation for BST:TDZ2 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Samart Digital 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.

BST:TDZ2 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 9.78%)
2019 -2,175.00 Analyst x1 -1,981.18
2020 90.00 Analyst x1 74.67
2021 442.00 Analyst x1 334.05
2022 557.54 Est @ 26.14% 383.82
2023 659.93 Est @ 18.37% 413.83
2024 745.23 Est @ 12.92% 425.68
2025 813.16 Est @ 9.12% 423.09
2026 865.60 Est @ 6.45% 410.24
2027 905.27 Est @ 4.58% 390.81
2028 934.94 Est @ 3.28% 367.65
Present value of next 10 years cash flows ฿1,242.66
BST:TDZ2 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ฿934.94 × (1 + 0.23%) ÷ (9.78% – 0.23%)
฿9,807.08
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿9,807.08 ÷ (1 + 9.78%)10
฿3,856.46
BST:TDZ2 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿1,242.66 + ฿3,856.46
฿5,099.12
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿5,099.12 / 11,324.42
฿0.45
BST:TDZ2 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:TDZ2 represents 0.01583x of SET:SDC
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.01583x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 0.45 x 0.01583
€0.01
Value per share (EUR) From above. €0.01
Current discount Discount to share price of €0.01
= -1 x (€0.01 - €0.01) / €0.01
20%

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

Current Discount
Amount off the current price Samart Digital is available for.
Intrinsic value
20%
Share price is €0.0057 vs Future cash flow value of €0.00713
Current Discount Checks
For Samart Digital to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Samart Digital's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Samart Digital's share price is below the future cash flow value, but not 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 Samart Digital's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Samart Digital's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:TDZ2 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in THB ฿-0.19
SET:SDC Share Price ** SET (2019-04-25) in THB ฿0.36
Germany Electronic Industry PE Ratio Median Figure of 13 Publicly-Listed Electronic Companies 23.82x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 20.1x

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

** Primary Listing of Samart Digital.

BST:TDZ2 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

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

= 0.36 ÷ -0.19

-1.94x

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

  • Samart Digital is loss making, we can't compare its value to the DE Electronic industry average.
  • Samart Digital is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Samart Digital's expected growth come at a high price?
Raw Data
BST:TDZ2 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -1.94x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
50.4%per year
Germany Electronic Industry PEG Ratio Median Figure of 12 Publicly-Listed Electronic Companies 2.18x
Germany Market PEG Ratio Median Figure of 268 Publicly-Listed Companies 1.57x

*Line of best fit is calculated by linear regression .

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

  • Unable to calculate PEG ratio for Samart Digital, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Samart Digital's assets?
Raw Data
BST:TDZ2 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in THB ฿0.08
SET:SDC Share Price * SET (2019-04-25) in THB ฿0.36
Germany Electronic Industry PB Ratio Median Figure of 19 Publicly-Listed Electronic Companies 2.57x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.87x
BST:TDZ2 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 0.36 ÷ 0.08

4.41x

* Primary Listing of Samart Digital.

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

  • Samart Digital is overvalued based on assets compared to the DE Electronic industry average.
X
Value checks
We assess Samart Digital'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 Electronic 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 Electronic industry average (and greater than 0)? (1 check)
  5. Samart Digital has a total score of 1/6, 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.

Future Performance

 How is Samart Digital expected to perform in the next 1 to 3 years based on estimates from 2 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
50.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Samart Digital expected to grow at an attractive rate?
  • Unable to compare Samart Digital's earnings growth to the low risk savings rate as it is expected to be loss making during the next 1-3 years.
Growth vs Market Checks
  • Unable to compare Samart Digital's earnings growth to the Germany market average as it is expected to be loss making during the next 1-3 years.
  • Samart Digital's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:TDZ2 Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:TDZ2 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 50.4%
BST:TDZ2 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 29.8%
Germany Electronic Industry Earnings Growth Rate Market Cap Weighted Average 12.9%
Germany Electronic Industry Revenue Growth Rate Market Cap Weighted Average 7.9%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*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
BST:TDZ2 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:TDZ2 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 2,211 492 -164 1
2020-12-31 1,892 190 -727 1
2019-12-31 1,505 -300 -984 1
BST:TDZ2 Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2018-12-31 758 487 -1,597
2018-09-30 874 623 -1,741
2018-06-30 1,001 689 -1,587
2018-03-31 1,113 419 -1,870
2017-12-31 1,363 337 -1,925
2017-09-30 1,497 356 -1,268
2017-06-30 1,906 452 -1,299
2017-03-31 2,382 561 -891
2016-12-31 3,406 759 -720
2016-09-30 4,320 756 -465
2016-06-30 5,553 591 -252
2016-03-31 6,877 540 -92

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Samart Digital is not considered high growth as it is expected to be loss making for the next 1-3 years.
  • Samart Digital's revenue is expected to grow significantly at over 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
BST:TDZ2 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 2 Analyst Estimates (S&P Global) See Below

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

BST:TDZ2 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 0.00 0.00 0.00 1.00
2020-12-31 -0.10 -0.10 -0.10 1.00
2019-12-31 -0.10 -0.10 -0.10 1.00
BST:TDZ2 Past Financials Data
Date (Data in THB Millions) EPS *
2018-12-31 -0.19
2018-09-30 -0.25
2018-06-30 -0.31
2018-03-31 -0.43
2017-12-31 -0.44
2017-09-30 -0.29
2017-06-30 -0.30
2017-03-31 -0.20
2016-12-31 -0.16
2016-09-30 -0.10
2016-06-30 -0.05
2016-03-31 -0.02

*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.
  • Unable to establish if Samart Digital will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Samart Digital'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.
Samart Digital 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.

Past Performance

  How has Samart Digital 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 Samart Digital's growth in the last year to its industry (Electronic).
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.
  • Samart Digital does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Samart Digital's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Samart Digital's 1-year growth to the DE Electronic industry average as it is not currently profitable.
Earnings and Revenue History
Samart Digital'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 Samart Digital Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:TDZ2 Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 758.34 -1,596.68 522.00
2018-09-30 873.92 -1,741.28 417.41
2018-06-30 1,001.10 -1,586.95 464.97
2018-03-31 1,113.02 -1,870.26 519.73
2017-12-31 1,362.52 -1,925.12 664.45
2017-09-30 1,497.36 -1,267.81 826.75
2017-06-30 1,905.77 -1,299.41 945.99
2017-03-31 2,381.66 -890.99 1,002.65
2016-12-31 3,405.97 -719.64 1,029.35
2016-09-30 4,320.00 -465.32 1,072.92
2016-06-30 5,552.60 -251.97 1,129.98
2016-03-31 6,876.56 -92.25 1,248.26
2015-12-31 7,758.16 37.16 1,345.02
2015-09-30 9,452.52 281.70 1,471.15
2015-06-30 10,200.68 413.23 1,613.96
2015-03-31 11,546.24 614.68 1,759.13
2014-12-31 12,461.27 710.29 1,801.10
2014-09-30 11,979.69 790.43 1,828.24
2014-06-30 11,923.23 859.86 1,745.20
2014-03-31 11,075.24 826.03 1,677.00
2013-12-31 10,287.93 806.52 1,661.63
2013-09-30 10,033.56 739.50 1,526.19
2013-06-30 8,971.81 553.45 1,390.41
2013-03-31 7,894.95 316.68 1,203.99
2012-12-31 7,016.33 160.75 1,065.81
2012-09-30 6,227.16 51.99 1,015.89
2012-06-30 6,639.93 37.54 1,049.51

*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.
  • It is difficult to establish if Samart Digital has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Samart Digital has efficiently used its assets last year compared to the DE Electronic industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Samart Digital improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Samart Digital'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 Electronic 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.
Samart Digital has a total score of 0/6, 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.

Health

 How is Samart Digital'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 Samart Digital's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Samart Digital's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Samart Digital's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Samart Digital'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 not covered by short term assets, assets are 0.7x 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 Samart Digital Company Filings, last reported 3 months ago.

BST:TDZ2 Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 1,017.35 3,968.05 375.43
2018-09-30 1,957.59 3,980.32 746.92
2018-06-30 2,281.34 3,997.56 951.43
2018-03-31 399.82 5,356.67 142.04
2017-12-31 550.14 5,380.12 243.30
2017-09-30 1,648.53 4,886.93 167.76
2017-06-30 1,814.94 4,793.00 100.47
2017-03-31 2,301.71 4,790.76 145.10
2016-12-31 2,516.58 4,892.20 121.15
2016-09-30 2,970.10 5,362.78 389.48
2016-06-30 3,139.13 5,417.61 144.85
2016-03-31 3,191.49 5,517.18 166.73
2015-12-31 3,230.24 5,682.84 151.59
2015-09-30 3,403.63 5,819.78 227.94
2015-06-30 3,489.39 5,726.27 147.82
2015-03-31 3,524.87 5,665.09 146.87
2014-12-31 3,420.05 5,643.02 151.39
2014-09-30 3,326.39 4,494.65 289.47
2014-06-30 3,440.87 3,153.69 391.52
2014-03-31 3,418.32 2,653.42 388.82
2013-12-31 3,187.97 2,373.22 420.25
2013-09-30 3,066.47 1,861.60 403.04
2013-06-30 3,050.26 1,054.73 259.90
2013-03-31 2,864.86 1,199.85 264.81
2012-12-31 2,591.82 1,813.68 314.85
2012-09-30 2,454.15 2,256.04 185.11
2012-06-30 2,409.74 2,405.46 149.30
  • Samart Digital's level of debt (390%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (74.5% vs 390% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Samart Digital has less than a year of cash runway based on current free cash flow.
  • Samart Digital has less than a year of cash runway if free cash flow continues to grow at historical rates of 83% each year.
X
Financial health checks
We assess Samart Digital'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. Samart Digital has a total score of 1/6, 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.

Dividends

 What is Samart Digital'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
0%
Current annual income from Samart Digital dividends.
If you bought €2,000 of Samart Digital shares you are expected to receive €0 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?
  • Unable to evaluate Samart Digital's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Samart Digital's dividend against the top 25% market benchmark as the company has not reported any payouts.
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
BST:TDZ2 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 2 Analyst Estimates (S&P Global) See Below
Germany Electronic Industry Average Dividend Yield Market Cap Weighted Average of 9 Stocks 1.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

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

BST:TDZ2 Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31
BST:TDZ2 Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2017-05-09 0.000 0.000
2017-02-21 0.000 0.000
2016-11-10 0.000 0.000
2016-02-29 0.000 0.000
2015-08-07 0.040 2.971
2015-05-12 0.090 4.176
2015-03-05 0.090 3.393
2014-11-12 0.120 3.621
2014-08-07 0.120 3.254
2014-05-09 0.120 3.732
2014-03-04 0.120 3.592
2013-11-13 0.100 3.138
2013-11-12 0.100 2.907
2013-08-14 0.100 2.963
2013-02-26 0.025 0.718
2012-08-14 0.010 0.467
2012-05-14 0.010 0.490
2012-04-27 0.010 0.498
2011-11-11 0.020 1.002
2011-08-11 0.020 1.016
2011-05-10 0.020 0.999
2011-03-14 0.020 1.031
2010-05-12 0.020 1.042
2010-03-19 0.020 1.132
2009-11-12 0.000 0.000
2009-05-14 0.045 2.633

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

  • Unable to perform a dividend volatility check as Samart Digital has not reported any payouts.
  • Unable to verify if Samart Digital's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Samart Digital's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Samart Digital has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Samart Digital'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 Samart Digital afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Samart Digital has a total score of 0/6, see the detailed checks below.


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

Management

 What is the CEO of Samart Digital'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
Watchai Vilailuck
COMPENSATION ฿235,000
AGE 55
TENURE AS CEO 2.4 years
CEO Bio

Mr. Watchai Vilailuck has been the Chief Executive Officer of Samart I-Mobile Public Company Limited since November 1, 2016. Mr. Vilailuck served as Acting Managing Director - Service Provider Business at Samart I-Mobile Public Company Limited since 2012. Mr. Vilailuck serves as the Executive Chairman of Executive Board and Chief Executive Officer until December 31, 2015 at Samart Telcoms Public Company Limited since 2000. Mr. Vilailuck has been the President of Samart Corporation Public Company Limited, an affiliate of Cambodia Air Traffic Services Co. Ltd. since 2000 and served as its Member of Executive Board since February 25, 1993. He was Head of Mobile Multimedia LOB at Samart Corporation Public Company Limited since November 1, 2016. He serves as the Chief Executive Officer and Acting Managing Director of Service Provider Business at Samart I-Mobile Public Company Limited. He was Acting Chief Operating Officer of Call Center LOB at Samart Corporation Public Company Limited since May 2014 and served as its Acting Chief Operating Officer of Utilities and Transportations LOB and Acting Chief Operating Officer of Technology Related Services LOB. He served as Executive Chairman of Samart I-Mobile Public Co. Ltd., since 2003 and served as its Chief Executive Officer since 2003. He has been Executive Chairman of Smart Telcom Pcl since 2000. He has been an Executive Director of Samart Corporation Public Company Limited since February 25, 1993. He has been a Director of One to One Contacts Public Company Limited since March 27, 2013. He served as a Director of Samart I-Mobile Public Company Limited at Axiata Group Berhad since September 30, 2003. Mr. Vilailuck served as an Executive Director of Samart E-Trading Co., Ltd. from 1995 to 2003. He holds a Director Certification Programme from the Thai Institute of Directors Association. He holds Certificate of Management Program form United Kingdom and Certificate of Strategic Planning & Implementation, University of Michigan Business School, USA. He served as a Director at Samart Telcoms Public Company Limited since July 26, 1996. Mr. Vilailuck holds a Bachelor degree in Accounting from Thammasat University. He obtained a Certificate from National Defense College of Thailand and received Director’s Certificate from the Thai Institute of Directors Association.

CEO Compensation
  • Watchai's compensation has been consistent with company performance over the past year.
  • Watchai's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Samart Digital management team in years:

2.4
Average Tenure
52
Average Age
  • The tenure for the Samart Digital management team is about average.
Management Team

Watchai Vilailuck

TITLE
CEO, Acting Head of Mobile Business & Director
COMPENSATION
฿235K
AGE
55
TENURE
2.4 yrs

Pracha Phathayakorn

TITLE
Chief Operating Officer
COMPENSATION
฿159K
AGE
54
TENURE
3.7 yrs

Sukanya Vanichjakvong

TITLE
Acting Head of Non-Mobile Business & Executive Director
COMPENSATION
฿194K
AGE
52

Hiran Phanbanlaem

TITLE
Acting Vice President of Finance
TENURE
1.3 yrs

Pongthep Vichaikul

TITLE
Head of Investor Relations
AGE
36

Boonrut Mongkolratanakorn

TITLE
Head of Internal Audit
AGE
55
TENURE
0.4 yrs

Wichai Rongkawilit

TITLE
Head of Internal Audit & Internal Audit Manager
AGE
51
TENURE
3.2 yrs

Kitanun Rakkasikorn

TITLE
Managing Director of Samart Multimedia Co Ltd & Managing Director of I-Sport Co Ltd
AGE
48
Board of Directors Tenure

Average tenure and age of the Samart Digital board of directors in years:

15.6
Average Tenure
56.5
Average Age
  • The average tenure for the Samart Digital board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Piyapan Champasut

TITLE
Chairman of The Board of Directors
COMPENSATION
฿300K
AGE
70

Watchai Vilailuck

TITLE
CEO, Acting Head of Mobile Business & Director
COMPENSATION
฿235K
AGE
55
TENURE
15.6 yrs

Sukanya Vanichjakvong

TITLE
Acting Head of Non-Mobile Business & Executive Director
COMPENSATION
฿194K
AGE
52
TENURE
3.4 yrs

Kunthit Arunyakananda

TITLE
Independent Director
COMPENSATION
฿445K
AGE
52
TENURE
15.6 yrs

Chotivid Chayavadhanangkur

TITLE
Independent Director
COMPENSATION
฿505K
AGE
70
TENURE
15.6 yrs

Charoenrath Vilailuck

TITLE
Director
COMPENSATION
฿235K
AGE
58
TENURE
15.6 yrs

Teerachai Phongpanangam

TITLE
Director
TENURE
0.4 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Samart Digital'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. Samart Digital 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.

News

Simply Wall St News

Company Info

Description

Samart Digital Public Company Limited, together with its subsidiaries, distributes communications and electronics equipment in Thailand and internationally. The company operates in two segments, Mobile and Non-Mobile. The Mobile segment distributes mobile phones bundling with contents under the i-mobile and other brands; and provides retail and wholesale 3G services. The Non-Mobile segment offers voice, audiovisual or multimedia, and infotainment services through mobile phones; content services through multimedia channels; multimedia and interactive media services; Website services; and entertainment services, as well as produces television and radio programs, printed media, and billboards. The company also provides real estate agency, space rental, and other services. The company was formerly known as Samart I-Mobile Public Company Limited and changed its name to Samart Digital Public Company Limited in October 2017. The company was founded in 1995 and is based in Nonthaburi, Thailand. Samart Digital Public Company Limited is a subsidiary of Samart Corporation Public Company Limited.

Details
Name: Samart Digital Public Company Limited
TDZ2
Exchange: BST
Founded: 1995
฿114,129,847
11,324,423,218
Website: http://www.i-mobilephone.com
Address: Samart Digital Public Company Limited
Software Park Building,
26th Floor,
Nonthaburi,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET SDC Ordinary Shares The Stock Exchange of Thailand TH THB 09. Dec 2003
BST TDZ2 SHS Boerse-Stuttgart DE EUR 09. Dec 2003
SET SDC-R THB0.10(NVDR) The Stock Exchange of Thailand TH THB 09. Dec 2003
Number of employees
Current staff
Staff numbers
0
Samart Digital employees.
Industry
Technology Distributors
Tech
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/25 22:17
End of day share price update: 2019/04/25 00:00
Last estimates confirmation: 2019/04/23
Last earnings filing: 2019/02/26
Last earnings reported: 2018/12/31
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.