Sahamit Machinery Public Company Limited

Sahamit Machinery Public Company Limited

SMIT · BK · Basic Materials / Steel

3.46THB+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close3.46
Open3.46
Day Range3.46 – 3.50
52-Week Range3.21 – 3.68
Volume48.30K
Market Cap1.92B
P/E (TTM)12.07
Forward P/E8.70
EPS0.30
Dividend Yield6.63%
Beta0.07
50-Day Avg3.64
200-Day Avg3.55

About

Sahamit Machinery Public Company Limited imports and distributes materials, machinery, and appliances for industries in Thailand. The company operates through three segments: Steel & Heat Treatment, Machine Tools & Tooling, and Others. It provides special steels for making molds, including hot work tool steel for aluminum extrusion and die-casting; cold work tool steel for blanking and punching tools, shear blades, automobiles, and electronic appliances; high speed steel for end mill cutters, twist drills, and wood-working tools; and plastic mold steel for PVC pipes, melamine kitchenware, and screw parts in the plastic injection machines. The company offers heat treatment, such as vacuum hardening, tempering, nitriding and nitrocarburizing, annealing, stress relieving, normalizing, sub-zero treatment or cryogenic, oil quenching, atmosphere tempering and carburizing, and atmosphere carbonitriding; aluminum plates, sheets, coil, alloy, and bars; aluminum alloy powders; and machinery and carbon steel, seamless tubes, steel pipes. In addition, it provides CNC EDM, wire cutting, high speed machining center, and measuring machines; carbide cutting tools, digital readout, measuring equipment, milling machine, surface grinding machine, and automatic band sawing machine; chipper knife, flaker knife, technical information, circular knives, and straight knives; machinery, pulp and paper, and paper converting services; panel boards, chipping plants, plywood mill, furniture factory, and wood pelleting. Further, the company offers electrical engineering products, including power capacitors, electronics capacitors, radio interference suppression components, switchgears, electrical measuring instruments, batteries, antennas, cores, and potentiometers, as well as provides services for fields of galvanization, tool shop and management and maintenance of buildings. The company was incorporated in 1973 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorBasic Materials
  • IndustrySteel
  • CEOMr. Chaisilp Tamesirichai
  • Employees0
  • Headquarters42, 48 Rama 3 Road, Bangkok, Thailand, 10120, Thailand
  • Websitehttps://www.sahamit.co.th

Leadership

  • Mr. Chaisilp TamesirichaiChairmant & Member of Executive Board · b. 1944
  • Mr. Prasong SrithornratkulVice Chairman of the Board & Member of Executive Board · b. 1944
  • Mr. Phut SorayarnthanawutMD, Member of Executive Board & Director · b. 1963
  • Ms. Prangtip SivarukDeputy MD, Investor Relation Manager, Member of Executive Board & Executive Director · b. 1976
  • Ms. Piyanuch TamesirichaiDeputy MD, Member of Executive Board & Executive Director · b. 1973
  • Ms. Piyaporn SrithornratkulDeputy MD, Member of Executive Board & Executive Director · b. 1974
  • Ms. Praiwan SrithornratkulChief Finance & Information Officer · b. 1973
  • Ms. Tasanee TawornchaiwatAccounting Manager · b. 1975
  • Mr. Tawee SenavattanakulSenior Deputy Managing Director · b. 1951
  • Ms. Intira ThavajvichienSenior Deputy Managing Director · b. 1952

Financials

Income Statement

Currency: THB2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.03B1.08B1.26B1.40B1.78B1.80B1.81B1.82B1.43B2.16B2.31B2.75B2.34B2.07B1.91B2.03B2.16B2.31B2.01B1.67B2.05B2.18B1.62B1.62B1.61B
Growth (%)-+5.17%+16.47%+10.79%+27.52%+1.29%+0.51%+0.62%-21.35%+50.53%+7.10%+18.86%-14.76%-11.79%-7.52%+6.21%+6.66%+6.86%-12.97%-16.98%+22.56%+6.29%-25.67%-0.07%-0.59%
Cost of Revenue789.37M812.46M959.54M1.00B1.27B1.31B1.31B1.31B1.11B1.60B1.70B2.05B1.68B1.50B1.37B1.44B1.48B1.61B1.39B1.14B1.35B1.51B1.10B1.11B1.08B
Gross Profit-----492.20M497.33M513.03M320.82M558.48M612.38M694.81M657.31M569.96M543.46M592.95M685.67M706.41M619.22M529.89M698.31M663.55M521.14M507.16M529.01M
Gross Margin-----27.31%27.46%28.15%22.38%25.88%26.50%25.29%28.07%27.59%28.45%29.23%31.69%30.55%30.77%31.72%34.10%30.49%32.22%31.37%32.92%
Operating Expense-----255.99M259.11M298.22M248.38M294.17M325.71M321.97M354.86M341.84M364.97M370.78M397.24M404.35M404.55M357.90M364.17M372.84M372.36M373.64M366.43M
Operating Income104.76M107.76M94.47M202.87M262.94M236.21M238.23M214.81M72.44M264.30M286.67M372.83M302.45M228.11M178.49M222.17M288.44M302.05M214.67M171.99M334.15M290.71M148.78M133.52M162.58M
Operating Margin10.19%9.97%7.50%14.54%14.78%13.11%13.15%11.79%5.05%12.25%12.40%13.57%12.92%11.04%9.34%10.95%13.33%13.06%10.67%10.29%16.32%13.36%9.20%8.26%10.12%
EBITDA-----298.08M288.15M270.17M131.06M321.90M371.31M464.36M396.38M312.53M251.89M314.96M362.61M379.01M294.43M238.89M416.41M342.73M209.86M189.02M217.37M
EBITDA Margin-----16.54%15.91%14.82%9.14%14.92%16.07%16.90%16.93%15.13%13.19%15.53%16.76%16.39%14.63%14.30%20.34%15.75%12.97%11.69%13.53%
Net Income60.46M65.77M43.55M126.34M155.33M161.14M166.43M142.61M40.13M200.25M221.84M303.21M264.16M194.44M159.22M196.85M242.45M263.48M182.21M147.32M290.53M235.69M131.67M145.73M159.57M
Net Income Margin5.88%6.08%3.46%9.06%8.73%8.94%9.19%7.82%2.80%9.28%9.60%11.04%11.28%9.41%8.34%9.70%11.20%11.40%9.05%8.82%14.19%10.83%8.14%9.02%9.93%
Interest Expense0000018.57M19.99M27.57M20.60M10.34M10.48M11.75M3.15M839.77K765.34K845.55K868.23K1.01M1.23M1.39M1.59M1.78M1.70M--
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%1.03%1.10%1.51%1.44%0.48%0.45%0.43%0.13%0.04%0.04%0.04%0.04%0.04%0.06%0.08%0.08%0.08%0.10%--

Balance Sheet

Currency: THB2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets954.44M1.01B1.22B1.45B1.63B1.82B1.95B2.25B2.01B2.17B2.38B2.34B2.25B2.23B2.31B2.41B2.56B2.61B2.49B2.59B2.87B2.86B2.81B2.81B3.03B
Total Liabilities298.94M321.24M510.90M623.47M508.94M604.54M627.32M855.93M639.91M641.18M788.76M544.34M335.65M255.83M253.14M286.51M375.79M349.26M233.17M271.22M377.44M327.47M274.12M261.17M348.78M
Total Equity653.67M682.48M704.03M830.37M1.12B1.22B1.32B1.39B1.37B1.53B1.59B1.79B1.91B1.97B2.06B2.12B2.19B2.26B2.26B2.32B2.49B2.54B2.53B2.55B2.68B
Cash1.31M2.13M14.68M11.94M28.87M19.38M18.31M20.02M11.32M13.63M12.75M16.56M11.42M50.67M25.42M16.06M21.50M31.46M30.76M35.84M29.04M62.86M58.52M45.92M55.56M
Total Debt-----336.39M358.32M610.54M13.68M330.19M439.98M210.11M24.96M1.66M7.48M386.79K17.80M2.56M-------
Net Debt-----317.00M340.02M590.52M2.37M316.56M427.23M193.56M13.54M-49.01M-17.94M-15.67M-3.70M-28.90M-30.76M-35.84M-29.04M-62.86M-58.52M-45.92M-55.56M

Cash Flow

Currency: THB2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow70.97M41.81M19.39M-44.07M147.27M116.95M-35.20M-35.20M254.42M147.40M441.49M450.72M300.64M281.52M365.22M84.56M255.69M330.07M358.28M112.45M340.63M348.65M201.63M291.10M
Investing Cash Flow------140.46M-77.08M-113.84M-113.84M-53.78M-95.96M-100.73M-119.42M-100.06M-185.37M-229.68M73.08M-39.69M-148.02M-194.20M39.74M-116.02M-195.69M-87.03M-154.26M
Financing Cash Flow-284.00K81.94M78.83M25.17M-16.31M-40.94M150.76M150.76M-198.32M-52.32M-336.96M-336.44M-161.33M-121.40M-144.90M-152.19M-206.04M-182.76M-159.00M-158.98M-190.80M-159.00M-127.20M-127.20M
Capital Expenditure000061.13M141.16M77.90M114.52M114.52M59.19M101.67M108.96M149.53M35.57M86.29M40.50M58.15M80.85M126.18M15.28M30.45M96.47M39.94M16.10M32.29M
Free Cash Flow-----17.06M6.12M39.05M-149.72M-149.72M195.23M45.73M332.53M301.19M265.08M195.23M324.71M26.40M174.84M203.90M343.01M82.00M244.17M308.72M185.53M258.81M
Dividends Paid----119.00M63.60M63.60M74.20M74.20M52.99M124.56M137.80M148.40M137.80M127.20M137.80M169.60M190.80M180.20M159.00M158.98M190.80M159.00M127.20M127.20M
FCF to OCF-----38.71%4.15%33.39%425.36%425.36%76.73%31.02%75.32%66.82%88.17%69.35%88.91%31.22%68.38%61.77%95.74%72.92%71.68%88.55%92.01%88.91%
Dividend Paid to FCF-----697.46%1040.06%162.85%-49.56%-49.56%27.14%272.41%41.44%49.27%51.98%65.16%42.44%642.37%109.13%88.38%46.35%193.90%78.14%51.50%68.56%49.15%

Earnings

Report DateJun 3, 2009Sep 2, 2009Dec 2, 2009May 10, 2012Aug 9, 2012Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 15, 2016Nov 11, 2016Feb 16, 2017May 11, 2017Aug 15, 2017Nov 10, 2017Feb 15, 2018May 30, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Mar 3, 2021Jun 2, 2021Aug 13, 2021Dec 1, 2021Feb 25, 2022Jun 1, 2022Aug 15, 2022Nov 30, 2022Feb 24, 2023May 9, 2023Aug 11, 2023Nov 9, 2023Feb 23, 2024May 13, 2024Aug 9, 2024Nov 18, 2024Feb 21, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate---0.150.16-----------------------------------------------------
EPS Actual0.020.000.020.140.130.130.120.100.100.090.090.090.090.080.080.040.080.090.100.100.100.100.110.140.140.140.130.090.100.100.090.050.080.080.060.050.120.140.150.130.120.130.140.050.080.070.070.030.070.060.080.060.080.070.090.050.070.09
Surprise----6.67%-18.75%-----------------------------------------------------
Timing---After-hoursAfter-hours------------Pre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market----------------------------------

Key Statistics & Ratios

Market Cap1.92B
Enterprise Value1.01B
Trailing P/E12.07
Forward P/E8.70
Price / Sales1.18
Price / Book0.71
EPS0.30
Book Value5.07
Revenue (TTM)1.62B
Gross Profit (TTM)534.28M
EBITDA222.73M
Profit Margin9.98%
Operating Margin10.99%
Return on Equity6.06%
Return on Assets3.54%
Shares Outstanding530.00M
Shares Float187.65M
Beta0.07
Dividend Yield6.63%
Dividend Rate0.24
Payout Ratio78.66%

Dividends

20262×
0.10Aug 24, 20260.14Apr 20, 2026
20252×
0.10Aug 27, 20250.14Apr 16, 2025
20242×
0.03Aug 22, 20240.02May 9, 2024
20232×
0.09Aug 24, 20230.01May 10, 2023
20222×
0.00Aug 26, 20220.03May 11, 2022
20212×
0.10Aug 26, 20210.03May 12, 2021
20202×
0.02Aug 27, 20200.03May 5, 2020
20192×
0.02Aug 22, 20190.01May 8, 2019
20182×
0.01Aug 22, 20180.01May 9, 2018
20172×
0.13Aug 23, 20170.17May 8, 2017
20162×
0.01Aug 26, 20160.13May 4, 2016
20152×
0.01Aug 26, 20150.01May 6, 2015