Asian Phytoceuticals PCL
SET:APCO
Intrinsic Value
The intrinsic value of one APCO stock under the Base Case scenario is 2.09 THB. Compared to the current market price of 3.1 THB, Asian Phytoceuticals PCL is Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Asian Phytoceuticals PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Asian Phytoceuticals PCL
Balance Sheet Decomposition
Asian Phytoceuticals PCL
Current Assets | 415.5m |
Cash & Short-Term Investments | 351.7m |
Receivables | 4.9m |
Other Current Assets | 58.9m |
Non-Current Assets | 220.5m |
Long-Term Investments | 136.1m |
PP&E | 66.4m |
Intangibles | 607.8k |
Other Non-Current Assets | 17.3m |
Free Cash Flow Analysis
Asian Phytoceuticals PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Asian Phytoceuticals PCL
Revenue
|
210.8m
THB
|
Cost of Revenue
|
-41m
THB
|
Gross Profit
|
169.9m
THB
|
Operating Expenses
|
-116.8m
THB
|
Operating Income
|
53.1m
THB
|
Other Expenses
|
1.6m
THB
|
Net Income
|
54.7m
THB
|
APCO Profitability Score
Profitability Due Diligence
Asian Phytoceuticals PCL's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Asian Phytoceuticals PCL's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
APCO Solvency Score
Solvency Due Diligence
Asian Phytoceuticals PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Asian Phytoceuticals PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
APCO Price Targets Summary
Asian Phytoceuticals PCL
Dividends
Current shareholder yield for APCO is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one APCO stock under the Base Case scenario is 2.09 THB.
Compared to the current market price of 3.1 THB, Asian Phytoceuticals PCL is Overvalued by 33%.