First Time Loading...
A

Aurora Design PCL
SET:AURA

Watchlist Manager
Aurora Design PCL
SET:AURA
Watchlist
Price: 13.2 THB Market Closed
Updated: May 16, 2024

Intrinsic Value

Aurora Design Public Co. Ltd. designs and manufactures jewelry products. [ Read More ]

The intrinsic value of one AURA stock under the Base Case scenario is 17.82 THB. Compared to the current market price of 13.2 THB, Aurora Design PCL is Undervalued by 26%.

Key Points:
AURA Intrinsic Value
Base Case
17.82 THB
Undervaluation 26%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
Aurora Design PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling AURA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Aurora Design PCL

Provide an overview of the primary business activities
of Aurora Design PCL.

What unique competitive advantages
does Aurora Design PCL hold over its rivals?

What risks and challenges
does Aurora Design PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Aurora Design PCL.

Provide P/S
for Aurora Design PCL.

Provide P/E
for Aurora Design PCL.

Provide P/OCF
for Aurora Design PCL.

Provide P/FCFE
for Aurora Design PCL.

Provide P/B
for Aurora Design PCL.

Provide EV/S
for Aurora Design PCL.

Provide EV/GP
for Aurora Design PCL.

Provide EV/EBITDA
for Aurora Design PCL.

Provide EV/EBIT
for Aurora Design PCL.

Provide EV/OCF
for Aurora Design PCL.

Provide EV/FCFF
for Aurora Design PCL.

Provide EV/IC
for Aurora Design PCL.

Show me price targets
for Aurora Design PCL made by professional analysts.

What are the Revenue projections
for Aurora Design PCL?

How accurate were the past Revenue estimates
for Aurora Design PCL?

What are the Net Income projections
for Aurora Design PCL?

How accurate were the past Net Income estimates
for Aurora Design PCL?

What are the EPS projections
for Aurora Design PCL?

How accurate were the past EPS estimates
for Aurora Design PCL?

What are the EBIT projections
for Aurora Design PCL?

How accurate were the past EBIT estimates
for Aurora Design PCL?

Compare the revenue forecasts
for Aurora Design PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aurora Design PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aurora Design PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aurora Design PCL compared to its peers.

Compare the P/E ratios
of Aurora Design PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Aurora Design PCL with its peers.

Analyze the financial leverage
of Aurora Design PCL compared to its main competitors.

Show all profitability ratios
for Aurora Design PCL.

Provide ROE
for Aurora Design PCL.

Provide ROA
for Aurora Design PCL.

Provide ROIC
for Aurora Design PCL.

Provide ROCE
for Aurora Design PCL.

Provide Gross Margin
for Aurora Design PCL.

Provide Operating Margin
for Aurora Design PCL.

Provide Net Margin
for Aurora Design PCL.

Provide FCF Margin
for Aurora Design PCL.

Show all solvency ratios
for Aurora Design PCL.

Provide D/E Ratio
for Aurora Design PCL.

Provide D/A Ratio
for Aurora Design PCL.

Provide Interest Coverage Ratio
for Aurora Design PCL.

Provide Altman Z-Score Ratio
for Aurora Design PCL.

Provide Quick Ratio
for Aurora Design PCL.

Provide Current Ratio
for Aurora Design PCL.

Provide Cash Ratio
for Aurora Design PCL.

What is the historical Revenue growth
over the last 5 years for Aurora Design PCL?

What is the historical Net Income growth
over the last 5 years for Aurora Design PCL?

What is the current Free Cash Flow
of Aurora Design PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Aurora Design PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aurora Design PCL

Current Assets 10.9B
Cash & Short-Term Investments 259.2m
Receivables 2.9B
Other Current Assets 7.7B
Non-Current Assets 1.5B
Long-Term Investments 24.6m
PP&E 1.2B
Intangibles 8.7m
Other Non-Current Assets 358.1m
Current Liabilities 5.1B
Accounts Payable 522.3m
Accrued Liabilities 96.6m
Short-Term Debt 3.8B
Other Current Liabilities 644.2m
Non-Current Liabilities 1.9B
Long-Term Debt 1.9B
Other Non-Current Liabilities 57.3m
Efficiency

Earnings Waterfall
Aurora Design PCL

Revenue
29.7B THB
Cost of Revenue
-27.2B THB
Gross Profit
2.5B THB
Operating Expenses
-1.5B THB
Operating Income
970m THB
Other Expenses
-149.3m THB
Net Income
820.7m THB

Free Cash Flow Analysis
Aurora Design PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

AURA Profitability Score
Profitability Due Diligence

Aurora Design PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive ROE
Positive Revenue Growth Forecast
Positive ROIC
49/100
Profitability
Score

Aurora Design PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

AURA Solvency Score
Solvency Due Diligence

Aurora Design PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
48/100
Solvency
Score

Aurora Design PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AURA Price Targets Summary
Aurora Design PCL

Wall Street analysts forecast AURA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AURA is 17.66 THB with a low forecast of 16.36 THB and a high forecast of 19.35 THB.

Lowest
Price Target
16.36 THB
24% Upside
Average
Price Target
17.66 THB
34% Upside
Highest
Price Target
19.35 THB
47% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
Aurora Design PCL

Shareholder Return

AURA Price
Aurora Design PCL

1M 1M
-1%
6M 6M
-15%
1Y 1Y
-19%
3Y 3Y
-10%
5Y 5Y
-10%
10Y 10Y
-10%
Annual Price Range
13.2
52w Low
12.8
52w High
18.4
Price Metrics
Average Annual Return 27.21%
Standard Deviation of Annual Returns
N/A
Max Drawdown -35%
Shares Statistics
Market Capitalization 17.6B THB
Shares Outstanding 1 334 000 000
Percentage of Shares Shorted
N/A

AURA Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Aurora Design PCL

Country

Thailand

Industry

Retail

Market Cap

17.6B THB

Dividend Yield

2.38%

Description

Aurora Design Public Co. Ltd. designs and manufactures jewelry products. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2022-11-29. The firm's product categories include gold sheets, diamond and gold ornaments. The company offers bracelets, rings, necklaces, pendants, and others. The firm operates jewelry shops across Thailand. The company also sells its products online.

Contact

BANGKOK METROPOLIS
Bangkok
444 Soi Sukhumvit 26, Sukhumvit 103 Bangna
+66027495794
https://www.aurora.co.th/

IPO

2022-11-29

Employees

-

Officers

Chief Executive Officer and Director
Mr. Aniwat Srisungthum
Chairman of the Board of Directors and Chairman of the Executive Committee
Mr. Prasit Srirungthum
Company Secretary
Ms. Sumana Puangperksuk

See Also

Discover More
What is the Intrinsic Value of one AURA stock?

The intrinsic value of one AURA stock under the Base Case scenario is 17.82 THB.

Is AURA stock undervalued or overvalued?

Compared to the current market price of 13.2 THB, Aurora Design PCL is Undervalued by 26%.