EFORL : E FOR L AIM PUBLIC COMPANY LIMITED
9M/2024 (Jan - Sep 2024)
Business Overview
The Company is a distributor of medical devices and equipment.
Financial Statement
9M24 9M23 2023 2022
Income Statement (MB)
Revenues 909.31 991.23 1,317.67 1,510.55
Expenses 888.26 962.25 1,272.94 1,425.32
Net Profit (Loss) -6.03 6.67 13.43 53.04
Balance Sheet (MB)
Assets 1,367.53 1,440.61 1,368.33 1,544.11
Liabilities 848.94 926.60 843.71 1,037.70
Shareholders' Equity 518.59 514.01 524.62 506.42
Cash Flow (MB)
Operating 157.93 1.55 39.32 223.60
Investing -24.86 -9.93 -27.50 -58.68
Financing -77.93 -88.40 -115.50 -155.01
Financial Ratio
EPS (Baht)   0.00 0.00 0.01
GP Margin (%) 34.03 34.49 33.60 33.22
NP Margin (%) -0.66 0.67 1.02 3.51
D/E Ratio (x) 1.64 1.80 1.61 2.05
ROE (%) 0.14 4.92 2.60 11.80
ROA (%) 2.62 3.79 3.07 5.29
Business Plan

The Company focuses to operate in Medical Device business by Increasing product lines with both new products and expanding existing ones. The Company also emphasizes to achieve substantial growth in the medical device business, particularly in Medical Software and Hospital Infrastructure including specialized medical centers together with Collaborating on telemedicine systems and Electronic Medical Record (EMR) systems, Participating in various Turnkey projects and engage in the sales of innovative products, including ozone generator-based decomposing sterilizers, neutralizers, dental unit machines, and more. The Company's plan to increase revenue involves focusing on the sale of software that operates with the Company's medical devices, both developed or produced internally and imported from abroad. The strategy includes evolving into AI-based systems, a market with potential for future growth.

Recent Awards and Recognitions
  • The runner-up award in the AKA group (consisting of ASEAN countries, South Korea, and Australia) for being a representative distributor with excellent performance in terms of sales volume, orders, and overall operation as a GE Healthcare distributor.
  • Sales Excellence Aword 2023, Class C, as a DIRUI distributor.
Business Highlight

On January 22, 2024, The Company had entering into a partnership with Worm Link Co., Ltd., a leading manufacturer and developer of video recording, Image Capturing and reporting systems of endoscopic surgeries “Endolink”. The Company was appointed as the authorized distributor and service provider of Endolink products in Thailand. Endolink is a technologically advanced product designed to support healthcare and enhance operational efficiency in endoscopic procedures, aligning with the demands of the digital era, both present and future.

Performance and Analysis
Business Performance Summary

The total revenue for Q3/2024 of the Company and its subsidiaries amounted to THB 399 million, an increase of THB 60 million or a growth of 18 percent compared to the same period last year. As a result, the Group reported a profit of THB 37 million in Q3/2024, an increase of 179% compared to the same period last year.

For the 9-month period of 2024, the Group of Companies reported total revenue of THB 897 million, a decrease of THB 93 million or 9 percent compared to the same period last year. This resulted in a net loss of THB 6 million, representing a decrease of 190 percent from the prior year, due to underperformance in the last two quarters of 2024. This was primarily due to budget constraints and intense competition in the medical market.

However, the performance in Q3/2024 showed growth compared to the previous two quarters, as Q3 marks the close of the fiscal year for the government sector, during which customers typically accelerate contract signings and the delivery of goods to be completed by the end of September 2024.

Key Milestones
  • November 2022, EFORL signed a distributor agreement with Advanced Sterilization Products (Thailand) Limited appointing EFORL as a distributor for STERRAD low-temperature sterilization products using innovation in hydrogen peroxide gas plasma (HPGP) sterilization technology which helps enhance the safety of medical instruments, patients, sterile processing staff, and environment, and trusted by Healthcare institutions in Thailand and around the world.
  • March 2023, EFORL signed a distributor agreement with Kazem Machinery & Tool Co., Ltd. appointing EFORL as the sole distributor of Air Purifier Machines in Thailand and overseas.
  • June 2023, EFORL changed its paid-up capital from THB 2,998,398,735, representing a total of 3,998,477,193 ordinary shares at a par value of THB 0.75 per share. This change was due to the exercise of warrants (EFORL-W5) amounting to 409,208 units and warrants (EFORL-W6) amounting to 203,005 units, totaling 612,213 units converted into common shares.
  • January 2024, EFORL had entering into a partnership with Worm Link Co., Ltd., a leading manufacturer and developer of video recording, Image Capturing and reporting systems of endoscopic surgeries “Endolink”. The Company was appointed as the authorized distributor and service provider of Endolink products in Thailand. Endolink is a technologically advanced product designed to support healthcare and enhance operational efficiency in endoscopic procedures, aligning with the demands of the digital era, both present and future.
Risk Management Policy

The Company is exposed to exchange rate fluctuations risks as it

imports products from overseas. However, the Company has

protected risk from the fluctuation in exchange rate by making

forward contract and call option (if any) together with the

negotiation with the suppliers to make orders in Thai Baht through

the representation of suppliers in Thailand.

Revenue Structure
Medical Devices & Equipment 100%
Stock Information
mai / CONSUMP
Closing price EFORL mai index 1.00 0.50 0.00 458.00 394.67 331.33 268.00 2-10-23 4-1-24 29-3-24 3-7-24 30-9-24
as of 30/09/24 EFORL CONSUMP mai
P/E (X) - 50.33 38.03
P/BV (X) 1.08 1.47 1.79
Dividend yield (%) - 1.37 2.10
30/09/24 28/12/23 30/12/22
Market Cap (MB) 519.80 999.62 1,359.27
Price (B/Share) 0.13 0.25 0.34
P/E (X) - 40.56 19.68
P/BV (X) 1.08 1.94 2.78
CG Report:
Major Shareholders
as of 13/03/2024
MR. WICHAI THONGTANG (15.92%)
Thai NVDR Company Limited (2.63%)
MS. JERMKWAN SIRIPONGSIN (2.57%)
MR. ANANTACHAI PRAMUALCHOK (1.57%)
MRS. VEEREENYAH YIM (1.29%)
Others (76.02%)
Company Information and Contact
http://www.eforl-aim.com
IR@eforl-aim.com
0-2114-8151
No. 432 Rajavithi Road, Bang Yi Khan, Bang Phlat Bangkok 10700
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.