IIG Stock Note 1 กันยายน 2565

ESG Disclosure Score

n.a.

n.a.

Environment

n.a.

n.a.

Total GHG Emissions (thousands of metric tonnes)

n.a.

n.a.

Total Water Use (thousands of cubic meters)

n.a.

n.a.

Hazardous Waste (thousands of metric tonnes)

n.a.

n.a.

Total Waste (thousands of metric tonnes)

n.a.

n.a.

Social

n.a.

n.a.

Lost Time from Accidents

n.a.

n.a.

Fatalities - Contractors

n.a.

n.a.

Fatalities - Employees

n.a.

n.a.

Fatalities - Total

n.a.

n.a.

Community Spending

n.a.

n.a.

Governance

n.a.

n.a.

Size of the Board

n.a.

n.a.

Indep Directors

n.a.

n.a.

% Indep Directors

n.a.

n.a.

Board Duration (Years)

n.a.

n.a.

# Board Meetings

n.a.

n.a.

Board Mtg Attendance (%)

n.a.

n.a.

Total revenue

(Btmn)

166

172

195

219

233

Cost of goods sold

(Btmn)

(118)

(120)

(142)

(161)

(177)

Gross profit

(Btmn)

48

52

53

58

57

SG&A

(Btmn)

(25)

(23)

(23)

(26)

(27)

Other income/expense

(Btmn)

3

2

1

4

2

Interest expense

(Btmn)

(0)

(0)

(0)

(0)

(0)

Pre-tax profit

(Btmn)

26

31

30

35

31

Corporate tax

(Btmn)

(6)

(7)

(6)

(7)

(6)

Equity a/c profits

(Btmn)

0

0

0

0

0

Minority interests

(Btmn)

0

0

0

0

0

Core profit

(Btmn)

21

23

24

27

23

Extra-ordinary items

(Btmn)

(0)

1

(1)

0

0

Net Profit

(Btmn)

21

24

24

27

24

EBITDA

(Btmn)

28

37

22

32

31

Core EPS

(Bt)

0.21

0.23

0.24

0.27

0.23

Net EPS

(Bt)

0.21

0.23

0.24

0.27

0.23

Total revenue

165.8

172.1

194.5

219.1

233.3

40.7

6.5

Cost of goods sold

(117.6)

(119.7)

(142.0)

(160.9)

(176.5)

50.2

9.8

Gross profit

48.2

52.4

52.6

58.2

56.8

17.8

(2.5)

SG&A

(24.9)

(23.5)

(23.2)

(26.2)

(27.3)

9.6

3.9

Other income/expense

3.1

1.7

0.9

3.3

1.2

(60.7)

(63.5)

Interest expense

0.0

(0.1)

(0.5)

(0.4)

(0.4)

n.a.

22.5

Pre-tax profit

26.4

30.6

29.9

35.0

30.3

14.6

(13.4)

Corporate tax

(5.5)

(7.2)

(5.5)

(6.9)

(6.4)

15.2

(7.3)

Equity a/c profits

0.0

0.0

0.0

(1.1)

(0.6)

n.a.

(45.4)

Minority interests

20.9

23.3

24.4

27.0

23.3

11.5

(13.6)

Core profit

(0.1)

1.1

(0.7)

0.5

0.4

(474.5)

(14.9)

Extra-ordinary items

20.8

24.4

23.6

27.5

23.8

14.1

(13.6)

Net Profit

28.4

37.0

21.8

32.5

30.7

8.1

(5.3)

EBITDA

0.21

0.23

0.24

0.27

0.23

11.5

(13.6)

Core EPS (Bt)

29.1

30.4

27.0

26.6

24.3

(16.3)

(8.4)

Financial Ratio (%)

Gross margin

15.0

13.6

11.9

12.0

11.7

(22.1)

(2.4)

SG&A/Revenue

17.2

21.5

11.2

14.8

13.2

(23.2)

(11.1)

EBITDA margin

12.6

14.2

12.2

12.5

10.2

(18.9)

(18.9)

Net profit margin

165.8

172.1

194.5

219.1

233.3

40.7

6.5

Total revenue

(Btmn)

550

684

900

1,450

1,830

Cost of goods sold

(Btmn)

(391)

(493)

(625)

(1,015)

(1,279)

Gross profit

(Btmn)

158

191

275

434

552

SG&A

(Btmn)

(83)

(96)

(126)

(206)

(260)

Other income/expense

(Btmn)

4

6

3

3

3

Interest expense

(Btmn)

(0)

(1)

(1)

(1)

(1)

Pre-tax profit

(Btmn)

79

101

152

231

294

Corporate tax

(Btmn)

(16)

(21)

(30)

(46)

(59)

Equity a/c profits

(Btmn)

0

0

0

0

0

Minority interests

(Btmn)

0

0

0

0

0

Core profit

(Btmn)

63

80

121

185

236

Extra-ordinary items

(Btmn)

0

0

0

0

0

Net Profit

(Btmn)

63

80

121

185

236

EBITDA

(Btmn)

81

105

156

235

299

Core EPS

(Bt)

0.63

0.80

1.21

1.63

2.07

Net EPS

(Bt)

0.63

0.80

1.21

1.63

2.07

DPS

(Bt)

0.33

0.40

0.61

0.81

1.04

Total current assets

(Btmn)

338

341

351

351

351

Total fixed assets

(Btmn)

304

359

411

411

411

Total assets

(Btmn)

642

700

762

762

762

Total loans

(Btmn)

0

0

0

0

0

Total current liabilities

(Btmn)

124

195

176

180

184

Total long-term liabilities

(Btmn)

22

48

52

57

63

Total liabilities

(Btmn)

146

243

228

237

247

Paid-up capital

(Btmn)

50

50

50

50

50

Total equity

(Btmn)

488

554

636

760

904

Core Profit

(Btmn)

63

80

121

185

236

Depreciation and amortization

(Btmn)

2

4

4

4

4

Operating cash flow

(Btmn)

8

55

112

172

223

Investing cash flow

(Btmn)

(11)

(37)

(6)

(6)

(6)

Financing cash flow

(Btmn)

127

(18)

(40)

(61)

(92)

Net cash flow

(Btmn)

124

0

66

105

125

Gross margin

(%)

28.8

27.9

30.6

30.0

30.1

Operating margin

(%)

13.6

13.9

16.6

15.8

15.9

EBITDA margin

(%)

14.7

15.3

17.3

16.2

16.3

EBIT margin

(%)

14.3

14.8

16.9

16.0

16.1

Net profit margin

(%)

11.4

11.7

13.5

12.8

12.9

ROE

(%)

12.9

14.4

19.1

24.3

26.1

ROA

(%)

9.8

11.4

15.9

24.3

30.9

Net D/E

(x)

(0.3)

(0.3)

(0.4)

(0.4)

(0.5)

Interest coverage

(x)

N.A.

N.A.

N.A.

N.A.

N.A.

Debt service coverage

(x)

N.A.

N.A.

N.A.

N.A.

N.A.

Core PER

(x)

39.2

30.8

20.3

15.1

11.9

PBV

(x)

5.0

4.4

3.9

3.2

2.7

Payout Ratio

(%)

52.6

50.0

50.0

50.0

50.0

Sales Growth

(%YoY)

39.2

24.5

31.5

61.1

26.3

SG&A/Sales

(%)

15.2

14.0

14.0

14.2

14.2

Companies with Excellent CG Scoring

AAV, ADVANC, AF, AH, AIRA, AKP, AKR, ALT, AMA, AMATA, AMATAV, ANAN, AOT, AP, ARIP, ARROW, ASP, AUCT, AWC, AYUD, BAFS, BANPU, BAY, BBL, BCP, BCPG, BDMS, BEM, BGC, BGRIM, BIZ, BKI, BOL, BPP, BRR, BTS, BTW, BWG, CENTEL, CFRESH, CHEWA, CHO, CIMBT, CK, CKP, CM, CNT, COM7, COMAN, COTTO, CPALL, CPF, CPI, CPN, CRC, CSS, DDD, DELTA, DEMCO, DRT, DTAC, DUSIT, EA, EASTW, ECF, ECL, EE, EGCO, EPG, ETC, FPI, FPT, FSMART, GBX, GC, GCAP, GFPT, GGC*, GLAND, GLOBAL, GPI, GPSC, GRAMMY, GULF, GUNKUL, HANA, HARN, HMPRO, ICC, ICHI, III, ILINK, ILM, INTUCH, IP, IRPC, ITEL, IVL, JSP, JWD, K, KBANK, KCE, KKP, KSL, KTB, KTC, LALIN, LANNA, LH, LHFG, LIT, LPN, MACO, MAJOR, MAKRO, MALEE, MBK, MBKET, MC, MCOT, METCO, MFEC, MINT, MONO, MOONG, MSC, MTC, MVP, NCL, NEP, NER, NKI, NOBLE, NSI, NVD, NWR, NYT, OISHI, OR, ORI, OSP, OTO, PAP, PCSGH, PDG, PDJ, PG, PHOL*, PLANB, PLANET, PLAT, PORT, PPS, PR9, PREB, PRG, PRM, PROUD, PSH, PSL, PTG, PTT, PTTEP, PTTGC, PYLON, Q-CON, QH, QTC, RATCH, RS, S, S & J, SAAM, SABINA, SAMART, SAMTEL, SAT, SC, SCB, SCC, SCCC, SCG, SCGP, SCM, SDC, SEAFCO, SEAOIL, SE-ED, SELIC, SENA, SHR, SIRI, SIS, SITHAI, SMK, SMPC, SNC, SONIC, SPALI, SPI, SPRC, SPVI, SSSC, SST, STA, STEC*, STI, SUN, SUSCO, SUTHA, SVI*, SYMC, SYNTEC, TACC, TASCO, TCAP, TEAMG, TFMAMA, TGH, THANA, THANI, THCOM, THG, THIP, THRE, THREL, TIP¹, TIPCO, TISCO, TK, TKT, TMT, TNDT, TNITY, TOA, TOP, TPBI, TQM, TRC, TRU, TRUE, TSC, TSR, TSTE, TSTH, TTA, TTB, TTCL, TTW, TU, TVD, TVI, TVO, TWPC, U, UAC, UBIS, UV, VGI, VIH, WACOAL, WAVE, WHA, WHAUP, WICE, WINNER, ZEN

Companies with Very Good CG Scoring

2S, 7UP, ABICO, ABM, ACE, ACG, ADB, AEONTS, AGE, AHC, AIT, ALL, ALLA, ALUCON, AMANAH, AMARIN, APCO, APCS, APURE, AQUA, ASEFA, ASIAN, ASK, ATP30, BA, BC, BEC, BFIT, BJCHI, BR, CBG, CGH, CHAYO, CHOTI, CI, CMC, CPL, CRD, CSP, DCC, ASAP, ASIA, ASIMAR, ASN, B, BAM, BCH, BEYOND, BJC, BLA, BROOK, CEN, CHARAN, CHG, CHOW, CIG, COLOR, CPW, CSC, CWT, DCON, DHOUSE, DOD, DOHOME, DV8, EASON, EFORL, ERW, ESSO, ESTAR, ETE, FE, FLOYD, FN, FNS, FORTH, FSS, FTE, FVC, GEL, GENCO, GJS, GYT, HEMP, HPT, HTC, HYDRO, ICN, IFS, IMH, IND, INET, INSET, INSURE, IRC, IRCP, IT, ITD*, J, JAS, JCK, JCKH, JMART, JMT, KBS, KCAR, KEX, KGI, KIAT*, KISS, KOOL, KTIS, KUMWEL, KUN, KWC, KWM, L&E, LDC, LEO, LHK, LOXLEY, LRH, LST, M, MATCH, MBAX, MEGA, META, MFC*, MGT, MICRO, MILL, MITSIB, MK, MODERN, MTI, NBC, NCAP, NCH, NETBAY, NEX, NINE, NRF, NTV, OCC, OGC, PATO, PB, PICO, PIMO, PJW, PL, PM, PMTA, PPP, PPPM, PRIME, PRIN, PRINC, PSTC, PT, QLT, RBF, RCL, RICHY, RML, ROJNA, RPC, RT, RWI, S11, SA, SAK, SALEE, SAMCO, SANKO, SAPPE, SAWAD, SCI, SCN, SCP, SE, SFLEX, SFP, SFT, SGF, SIAM, SINGER, SKE, SKN, SKR, SKY, SLP, SMIT, SMT, SNP, SO, SORKON, SPA, SPC, SPCG, SR, SRICHA, SSC, SSF, STANLY, STGT, STOWER*, STPI, SUC, SWC, SYNEX, T, TAE, TAKUNI, TBSP, TCC, TCMC, TEAM, TFG, TFI, TIGER, TITLE, TKN, TKS, TM, TMC, TMD, TMI, TMILL, TNL, TNP, TOG, TPA, TPAC, TPCS, TPS, TRITN, TRT, TSE, TVT, TWP, UEC, UMI, UOBKH, UP, UPF, UPOIC, UTP, VCOM, VL, VNT, VPO, VRANDA, WGE, WIIK, WP, XO, XPG, YUASA

Companies with Good CG Scoring

A, AI, AIE, AJ, AMC, APP, AQ, ARIN, AS, AU, B52, BEAUTY, BGT, BH, BIG, BLAND, BM, BROCK, BSBM, BSM, BYD*, CCP, CITY, CMO, CPT, CSR, EKH, EP, FMT, GLOCON*, GSC, HTECH, IHL, INGRS, JAK, JTS, KASET, KK, KWG, LEE, BTNC, CAZ, CGD, CMAN, CMR, CRANE, D, EMC, F&D, GIFT, GREEN, GTB, HUMAN, IIG, INOX, JR, JUBILE, KCM, KKC, KYE, LPH, MATI, M-CHAI, MCS, MDX, MJD, MORE, MUD, NC, NDR, NFC, NNCL, NOVA, NPK, NUSA, OCEAN, PAF, PF, PK, PLE, PPM, PRAKIT, PRAPAT, PRECHA, PTL, RCI², RJH, RP, RPH, RSP, SABUY, SF, SGP, SICT, SIMAT, SISB, SK, SMART, SOLAR, SPACK, SPG, SQ, SSP, STARK, STC, SUPER, SVOA, TC, TCCC, THMUI, TNH, TNR, TOPP, TPCH, TPIPL, TPIPP, TPLAS, TPOLY, TQR, TTI, TYCN, UKEM, UMS, UNIQ, UPA, UREKA, VIBHA, W, WIN, WORK, WPH, YGG, ZIGA

Corporate Governance Report

The material contained in this publication is for general information only and is not intended as advice on any of the matters discussed herein. Readers and others should perform their own independent analysis as to the accuracy or completeness or legality of such information. The Thai Institute of Directors, its officers, the authors and editor make no representation or warranty as to the accuracy, completeness or legality of any of the information contained herein. By accepting this document, each recipient agrees that the Thai Institute of Directors Association, its officers, the authors and editor shall not have any liability for any information contained in, or for any omission from, this publication.
The survey result is as of the date appearing in the Corporate Governance Report of Thai Listed Companies. As a result, the survey result may be changed after that date. SCB Securities Company Limited does not conform nor certify the accuracy of such survey result.
To recognize well performers, the list of companies attaining “Good”, “Very Good” and “Excellent” levels of recognition
(Not including listed companies qualified in the "no announcement of the results" clause from 1 January 2020 to 26 October 2021) is publicized.
¹ TIP was voluntarily delisted from the Stock Exchange of Thailand effectively on July 24, 2021
² RCI was voluntarily delisted from the Stock Exchange of Thailand, effectively on July 16, 2021
* บริษัทหรือกรรมการหรือผู้บริหารของบริษัททมีข่าวด้านการกากับดูแลกิจการ เช่น การกระทาผิดเกี่ยวกับหลักทรัพย์ การทุจริต คอร์รัปชัน เป็นต้น ซึ่งการใช้ข้อมูล CGR ควรตระหนักถึงข่าวดังกล่าวประกอบด้วย

Anti-corruption Progress Indicator

Certified (ได้รับการรับรอง)

2S, 7UP, ADVANC, AF, AI, AIE, AIRA, AKP, AMA, AMANAH, AMATA, AMATAV, AP, APCS, AQUA, ARROW, AS, ASIAN, ASK, ASP, AWC, AYUD, B, BAFS, BAM, BANPU, BAY, BBL, BCH, BCP, BCPG, BE8, BEYOND, BGC, BGRIM, BKI, BLA, BPP, BROOK, BRR, BSBM, BTS, BWG, CEN, CENTEL, CFRESH, CGH, CHEWA, CHOTI, CHOW, CIG, CIMBT, CM, CMC, COM7, COTTO, CPALL, CPF, CPI, CPN, CSC, DCC, DELTA, DEMCO, DIMET, DRT, DTAC, DUSIT, EA, EASTW, ECL, EGCO, EP, EPG, ERW, ESTAR, ETE, FE, FNS, FPI, FPT, FSMART, FSS, FTE, GBX, GC, GCAP, GEL, GFPT, GGC, GJS, GPI, GPSC, GSTEEL, GULF, GUNKUL, HANA, HARN, HEMP, HENG, HMPRO, HTC, ICC, ICHI, IFS, ILINK, INET, INSURE, INTUCH, IRC, IRPC, ITEL, IVL, JKN, JR, K, KASET, KBANK, KBS, KCAR, KCE, KGI, KKP, KSL, KTB, KTC, KWI, L&E, LANNA, LH, LHFG, LHK, LPN, LRH, M, MAKRO, MALEE, MATCH, MBAX, MBK, MC, MCOT, META, MFC, MFEC, MILL, MINT, MONO, MOONG, MSC, MST, MTC, MTI, NATION, NBC, NEP, NINE, NKI, NOBLE, NOK, NSI, NWR, OCC, OGC, ORI, PAP, PATO, PB, PCSGH, PDG, PDJ, PG, PHOL, PK, PL, PLANB, PLANET, PLAT, PM, PPP, PPPM, PPS, PR9, PREB, PRG, PRINC, PRM, PROS, PSH, PSL, PSTC, PT, PTG, PTT, PTTEP, PTTGC, PYLON, Q-CON, QH, QLT, QTC, RATCH, RML, RWI, S&J, SAAM, SABINA, SAPPE, SAT, SC, SCB, SCC, SCCC, SCG, SCGP, SCM, SCN, SEAOIL, SE-ED, SELIC, SENA, SGP, SINGER, SIRI, SITHAI, SKR, SMIT, SMK, SMPC, SNC, SNP, SORKON, SPACK, SPALI, SPC, SPI, SPRC, SRICHA, SSF, SSP, SSSC, SST, STA, STOWER, SUSCO, SVI, SYMC, SYNTEC, TAE, TAKUNI, TASCO, TCAP, TCMC, TFG, TFI, TFMAMA, TGH, THANI, THCOM, THIP, THRE, THREL, TIDLOR, TIPCO, TISCO, TKS, TKT, TMILL, TMT, TNITY, TNL, TNP, TNR, TOG, TOP, TOPP, TPA, TPCS, TPP, TRU, TRUE, TSC, TSTE, TSTH, TTA, TTB, TTCL, TU, TVDH, TVI, TVO, TWPC, U, UBE, UBIS, UEC, UKEM, UOBKH, UPF, UV, VGI, VIH, WACOAL, WHA, WHAUP, WICE, WIIK, XO, YUASA, ZEN, ZIGA

Declared (ประกาศเจตนารมณ์)

AH, AJ, ALT, APCO, B52, BEC, CHG, CI, CPL, CPR, CPW, CRC, DDD, DHOUSE, DOHOME, ECF, EKH, ETC, EVER, FLOYD, GLOBAL, III, ILM, INOX, JTS, KEX, KUMWEL, LDC, MAJOR, MEGA, NCAP, NOVA, NRF, NUSA, NYT, OR, PIMO, PLE, RS, SAK, SIS, STECH, STGT, SUPER, SVT, TKN, TMI, TQM, TSI, VARO, VCOM, VIBHA, WIN

N/A

3K-BAT, A, A5, AAV, ABICO, ABM, ACAP, ACC, ACE, ACG, ADB, ADD, AEONTS, AFC, AGE, AHC, AIT, AJA, AKR, ALL, ALLA, ALPHAX, ALUCON, AMARIN, AMC, AMR, ANAN, AOT, APEX, APP, APURE, AQ, ARIN, ARIP, ASAP, ASEFA, ASIA, ASIMAR, ASN, ASW, ATP30, AU, AUCT, BA, BBGI, BBIK, BC, BCT, BDMS, BEAUTY, BEM, BFIT, BGT, BH, BIG, BIOTEC, BIS, BIZ, BJC, BJCHI, BKD, BLAND, BLESS, BLISS, BM, BOL, BR, BRI, BROCK, BSM, BTNC, BTW, BUI, BYD, CAZ, CBG, CCET, CCP, CEYE, CGD, CHARAN, CHAYO, CHIC, CHO, CITY, CIVIL, CK, CKP, CMAN, CMO, CMR, CNT, COLOR, COMAN, CPANEL, CPH, CPT, CRANE, CRD, CSP, CSR, CSS, CTW, CV, CWT, D, DCON, DITTO, DMT, DOD, DPAINT, DTCI, DV8, EASON, EE, EFORL, EMC, ESSO, F&D, FANCY, FMT, FN, FORTH, FTI, FVC, GENCO, GIFT, GL, GLAND, GLOCON, GLORY, GRAMMY, GRAND, GREEN, GSC, GTB, GYT, HFT, HL, HPT, HTECH, HUMAN, HYDRO, ICN, IFEC, IHL, IIG, IMH, IND, INGRS, INSET, IP, IRCP, IT, ITD, J, JAK, JAS, JCK, JCKH, JCT, JDF, JMART, JMT, JP, JUBILE, JWD, KAMART, KC, KCC, KCM, KDH, KIAT, KISS, KK, KKC, KOOL, KTIS, KUN, KWC, KWM, KYE, LALIN, LEE, LEO, LIT, LOXLEY, LPH, LST, MACO, MANRIN, MATI, MAX, M-CHAI, MCS, MDX, MENA, METCO, MGT, MICRO, MIDA, MITSIB, MJD, MK, ML, MODERN, MORE, MPIC, MUD, MVP, NC, NCH, NCL, NDR, NER, NETBAY, NEW, NEWS, NEX, NFC, NNCL, NPK, NSL, NTV, NV, NVD, OHTL, OISHI, ONEE, OSP, OTO, PACE, PACO, PAF, PEACE, PERM, PF, PICO, PIN, PJW, PLUS, PMTA, POLAR, POMPUI, PORT, POST, PPM, PRAKIT, PRAPAT, PRECHA, PRIME, PRIN, PRO, PROEN, PROUD, PSG, PTC, PTECH, PTL, RAM, RBF, RCL, RICHY, RJH, ROCK, ROH, ROJNA, RP, RPC, RPH, RSP, RT, S, S11, SA, SABUY, SAFARI, SALEE, SAM, SAMART, SAMCO, SAMTEL, SANKO, SAUCE, SAWAD, SAWANG, SCI, SCP, SDC, SE, SEAFCO, SECURE, SENAJ, SFLEX, SFP, SFT, SGF, SHANG, SHR, SIAM, SICT, SIMAT, SISB, SK, SKE, SKN, SKY, SLM, SLP, SMART, SMD, SMT, SNNP, SO, SOLAR, SONIC, SPA, SPCG, SPG, SPVI, SQ, SR, SSC, SSS, STANLY, STARK, STC, STEC, STHAI, STI, STP, STPI, SUC, SUN, SUTHA, SVH, SVOA, SWC, SYNEX, TACC, TAPAC, TC, TCC, TCCC, TCJ, TCOAT, TEAM, TEAMG, TEKA, TFM, TGE, TGPRO, TH, THAI, THANA, THE, THG, THL, THMUI, TIGER, TIPH, TITLE, TK, TKC, TLI, TM, TMC, TMD, TMW, TNDT, TNH, TNPC, TOA, TPAC, TPBI, TPCH, TPIPL, TPIPP, TPLAS, TPOLY, TPS, TQR, TR, TRC, TRITN, TRT, TRUBB, TRV, TSE, TSF, TSR, TTI, TTT, TTW, TVT, TWP, TWZ, TYCN, UAC, UMI, UMS, UNIQ, UP, UPA, UPOIC, UREKA, UTP, UVAN, VL, VNG, VPO, VRANDA, W, WAVE, WFX, WGE, WINMED, WINNER, WORK, WORLD, WP, WPH, XPG, YGG, YONG

Explanations

Companies participating in Thailand's Private Sector Collective Action Coalition Against Corruption programme (Thai CAC) under Thai Institute of Directors (as of May 9, 2022) are categorised into: companies that have declared their intention to join CAC, and companies certified by CAC.