YOLFTbeta
After You Public Company Limited

After You Public Company Limited

AU · BK · Consumer Cyclical / Restaurants

3.78THB+0.04 (+1.07%)

Price History

Full chart

Market Stats

Previous Close3.74
Open3.74
Day Range3.74 – 3.84
52-Week Range4.03 – 5.73
Volume406.93K
Market Cap3.38B
P/E (TTM)18.82
Forward P/E0.00
EPS0.22
Dividend Yield6.04%
Beta-0.08
50-Day Avg4.38
200-Day Avg4.71

About

After You Public Company Limited, together with its subsidiaries, operates food and beverage outlets in Thailand. It engages in the operation of dessert and beverage cafes; distribution of bakery products and equipment; manufacturing and distribution of food and beverage; franchise operation; and production of advertising media. The company was founded in 2005 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorConsumer Cyclical
  • IndustryRestaurants
  • CEOMr. Maetup T. Suwan
  • Employees0
  • Headquarters1319/9 Pattanakarn Road, Bangkok, Thailand, 10250, Thailand
  • Websitehttps://www.afteryoudessertcafe.com

Leadership

  • Mr. Maetup T. SuwanMD & Executive Director · b. 1975
  • Ms. Gulapat KanokwatanawanDeputy MD & Director · b. 1983
  • Mr. Mill KanokwatanawanAssistant MD, Director & Company Secretary · b. 1988
  • Ms. Chamaiporn TungkittisuwanFinance & Accounting Director · b. 1980
  • Mr. Songpon TasnasathienkijGeneral Manager · b. 1977
  • Ms. Uraiwan SamanwongFactory Director · b. 1980

Financials

Income Statement

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue105.40M178.59M311.14M414.38M606.38M723.96M871.09M1.19B767.94M619.70M937.67M1.22B1.58B1.62B
Growth (%)-+69.44%+74.22%+33.18%+46.33%+19.39%+20.32%+37.11%-35.70%-19.30%+51.31%+29.84%+29.56%+2.47%
Cost of Revenue66.25M96.52M113.69M156.26M217.78M244.33M288.97M421.78M300.36M265.49M345.52M428.27M541.72M651.37M
Gross Profit39.15M82.07M197.46M258.13M388.60M479.63M582.12M772.54M467.58M354.21M592.15M789.18M1.04B964.80M
Gross Margin37.15%45.95%63.46%62.29%64.08%66.25%66.83%64.68%60.89%57.16%63.15%64.82%65.65%59.70%
Operating Expense34.65M75.15M136.20M179.93M260.69M322.19M401.79M479.18M393.27M340.16M439.10M562.01M661.92M712.41M
Operating Income4.50M6.92M61.25M78.20M127.91M157.44M180.32M293.36M74.31M14.06M153.05M227.17M373.64M252.40M
Operating Margin4.27%3.88%19.69%18.87%21.09%21.75%20.70%24.56%9.68%2.27%16.32%18.66%23.69%15.62%
EBITDA-9.40M74.53M95.87M155.20M194.81M234.37M358.63M210.47M171.67M306.40M292.17M554.27M443.06M
EBITDA Margin-5.26%23.95%23.14%25.59%26.91%26.91%30.03%27.41%27.70%32.68%24.00%35.14%27.41%
Net Income3.15M3.26M45.76M57.51M98.77M128.90M147.43M237.08M55.47M4.45M118.48M178.17M296.20M204.09M
Net Income Margin2.99%1.83%14.71%13.88%16.29%17.81%16.92%19.85%7.22%0.72%12.64%14.63%18.78%12.63%
Interest Expense-2.40M4.10M5.69M6.80M635.99K230.79K221.06K11.18M11.49M7.82M7.39M8.60M10.50M
Interest Expense % of Total Revenue-1.34%1.32%1.37%1.12%0.09%0.03%0.02%1.46%1.85%0.83%0.61%0.55%0.65%

Balance Sheet

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets35.57M200.18M201.18M363.79M981.93M1.03B1.10B1.20B1.30B1.13B1.25B1.40B1.57B1.52B
Total Liabilities23.73M185.08M94.96M246.83M173.10M101.51M140.32M161.63M452.52M325.06M323.81M419.69M465.18M490.45M
Total Equity11.84M15.10M106.22M116.97M808.83M932.30M957.10M1.04B850.70M806.56M926.79M982.44M1.11B1.03B
Cash3.07M71.98M32.96M82.27M628.40M48.64M62.55M83.93M145.07M161.49M174.66M160.87M245.29M389.73M
Total Debt-154.85M47.41M148.35M67.09M387.67K154.98K-309.50M199.76M156.92M219.38M211.77M374.64M
Net Debt-3.07M82.87M14.46M66.08M-561.30M-48.25M-62.39M-83.93M164.44M38.28M-17.75M58.51M-33.52M-15.09M

Cash Flow

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-56.89M52.90M93.10M136.47M148.02M209.48M337.00M172.44M106.62M270.58M349.54M435.11M361.31M
Investing Cash Flow--37.25M-36.75M-112.09M-85.15M-655.61M-73.01M-160.46M181.47M98.44K-186.14M-147.10M-72.24M159.94M
Financing Cash Flow--58.67M-55.17M68.31M494.80M-72.17M-122.55M-155.10M-292.75M-90.65M-71.03M-216.32M-278.02M-376.30M
Capital Expenditure037.00M36.75M112.09M79.49M195.53M113.84M161.47M71.86M14.78M62.50M74.67M96.34M81.17M
Free Cash Flow-19.89M16.15M-18.99M56.98M-47.51M95.64M175.53M100.59M91.83M208.07M274.87M338.77M280.15M
Dividends Paid-25.38M25.38M25.38M160.21M5.44M122.31M154.94M236.51M48.93M413122.31M171.19M269.09M
FCF to OCF-34.96%30.52%-20.40%41.75%-32.10%45.66%52.09%58.33%86.14%76.90%78.64%77.86%77.54%
Dividend Paid to FCF-127.61%157.19%-133.64%281.17%-11.44%127.88%88.27%235.14%53.28%0.00%44.50%50.53%96.05%

Earnings

Report DateFeb 20, 2017May 15, 2017Aug 11, 2017Nov 13, 2017Feb 27, 2018May 14, 2018Aug 10, 2018Nov 11, 2018Feb 26, 2019May 10, 2019Aug 13, 2019Nov 11, 2019Feb 26, 2020May 11, 2020Aug 10, 2020Nov 10, 2020Feb 22, 2021May 17, 2021Aug 9, 2021Nov 8, 2021Feb 21, 2022May 13, 2022Aug 10, 2022Nov 14, 2022Feb 20, 2023May 10, 2023Aug 10, 2023Nov 10, 2023Feb 23, 2024May 10, 2024Aug 9, 2024Nov 11, 2024Feb 24, 2025May 9, 2025Aug 8, 2025Nov 10, 2025Feb 27, 2026May 14, 2026Aug 14, 2026
EPS Estimate-----------------------0.050.050.05--0.060.070.070.090.100.090.070.070.080.060.05
EPS Actual0.040.030.040.050.040.040.040.050.060.070.080.080.060.02-0.000.030.020.01-0.01-0.020.020.020.040.040.040.040.050.070.060.070.090.100.100.080.060.060.040.070.04
Surprise------------------------20.00%-20.00%-20.00%--0.00%0.00%28.57%11.11%0.00%-11.11%-14.29%-14.29%-50.00%16.67%-20.00%
TimingAfter-hoursPre-marketPre-marketPre-marketPre-market-After-hoursAfter-hoursPre-market-Pre-marketPre-market-Pre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-market-Pre-market

Key Statistics & Ratios

Market Cap3.38B
Enterprise Value3.46B
Trailing P/E18.82
Forward P/E0.00
Price / Sales2.07
Price / Book3.74
EPS0.22
Book Value1.13
Revenue (TTM)1.63B
Gross Profit (TTM)993.82M
EBITDA247.77M
Profit Margin10.78%
Operating Margin11.65%
Return on Equity18.76%
Return on Assets10.37%
Shares Outstanding815.62M
Shares Float222.99M
Beta-0.08
Dividend Yield6.04%
Dividend Rate0.25
Payout Ratio119.05%

Dividends

20261×
0.25May 7, 2026
20251×
0.33May 7, 2025
20241×
0.21May 7, 2024
20231×
0.15May 8, 2023
20211×
0.06May 7, 2021
20202×
0.29May 5, 20200.29Apr 9, 2020
20191×
0.19May 9, 2019
20181×
0.15May 7, 2018
20171×
0.01May 5, 2017

Stock Splits

  • May 5, 20179:8