First Time Loading...
C

CP Axtra PCL
SET:CPAXT

Watchlist Manager
CP Axtra PCL
SET:CPAXT
Watchlist
Price: 31.75 THB -1.55% Market Closed
Updated: Apr 28, 2024

Intrinsic Value

CP Axtra Public Co., Ltd. engages in the operation of a cash and carry wholesale business under the Makro name. [ Read More ]

The intrinsic value of one CPAXT stock under the Base Case scenario is 41.36 THB. Compared to the current market price of 31.75 THB, CP Axtra PCL is Undervalued by 23%.

Key Points:
CPAXT Intrinsic Value
Base Case
41.36 THB
Undervaluation 23%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CP Axtra PCL

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

Run backtest to discover the historical profit from buying and selling CPAXT 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
CP Axtra PCL

Provide an overview of the primary business activities
of CP Axtra PCL.

What unique competitive advantages
does CP Axtra PCL hold over its rivals?

What risks and challenges
does CP Axtra PCL face in the near future?

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

Show all valuation multiples
for CP Axtra PCL.

Provide P/S
for CP Axtra PCL.

Provide P/E
for CP Axtra PCL.

Provide P/OCF
for CP Axtra PCL.

Provide P/FCFE
for CP Axtra PCL.

Provide P/B
for CP Axtra PCL.

Provide EV/S
for CP Axtra PCL.

Provide EV/GP
for CP Axtra PCL.

Provide EV/EBITDA
for CP Axtra PCL.

Provide EV/EBIT
for CP Axtra PCL.

Provide EV/OCF
for CP Axtra PCL.

Provide EV/FCFF
for CP Axtra PCL.

Provide EV/IC
for CP Axtra PCL.

Show me price targets
for CP Axtra PCL made by professional analysts.

What are the Revenue projections
for CP Axtra PCL?

How accurate were the past Revenue estimates
for CP Axtra PCL?

What are the Net Income projections
for CP Axtra PCL?

How accurate were the past Net Income estimates
for CP Axtra PCL?

What are the EPS projections
for CP Axtra PCL?

How accurate were the past EPS estimates
for CP Axtra PCL?

What are the EBIT projections
for CP Axtra PCL?

How accurate were the past EBIT estimates
for CP Axtra PCL?

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

Compare the intrinsic valuations
of CP Axtra PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CP Axtra PCL against its competitors.

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

Compare the P/E ratios
of CP Axtra PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing CP Axtra PCL with its peers.

Analyze the financial leverage
of CP Axtra PCL compared to its main competitors.

Show all profitability ratios
for CP Axtra PCL.

Provide ROE
for CP Axtra PCL.

Provide ROA
for CP Axtra PCL.

Provide ROIC
for CP Axtra PCL.

Provide ROCE
for CP Axtra PCL.

Provide Gross Margin
for CP Axtra PCL.

Provide Operating Margin
for CP Axtra PCL.

Provide Net Margin
for CP Axtra PCL.

Provide FCF Margin
for CP Axtra PCL.

Show all solvency ratios
for CP Axtra PCL.

Provide D/E Ratio
for CP Axtra PCL.

Provide D/A Ratio
for CP Axtra PCL.

Provide Interest Coverage Ratio
for CP Axtra PCL.

Provide Altman Z-Score Ratio
for CP Axtra PCL.

Provide Quick Ratio
for CP Axtra PCL.

Provide Current Ratio
for CP Axtra PCL.

Provide Cash Ratio
for CP Axtra PCL.

What is the historical Revenue growth
over the last 5 years for CP Axtra PCL?

What is the historical Net Income growth
over the last 5 years for CP Axtra PCL?

What is the current Free Cash Flow
of CP Axtra PCL?

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

Financials

Balance Sheet Decomposition
CP Axtra PCL

Current Assets 76.7B
Cash & Short-Term Investments 31.7B
Receivables 9.1B
Other Current Assets 35.9B
Non-Current Assets 463.6B
Long-Term Investments 59.6B
PP&E 155.3B
Intangibles 245.7B
Other Non-Current Assets 3B
Current Liabilities 118.1B
Accounts Payable 67.1B
Accrued Liabilities 6.6B
Short-Term Debt 2.4B
Other Current Liabilities 42.1B
Non-Current Liabilities 129.3B
Long-Term Debt 117.7B
Other Non-Current Liabilities 11.6B
Efficiency

Earnings Waterfall
CP Axtra PCL

Revenue
486.5B THB
Cost of Revenue
-408.3B THB
Gross Profit
78.2B THB
Operating Expenses
-61.5B THB
Operating Income
16.7B THB
Other Expenses
-8.1B THB
Net Income
8.6B THB

Free Cash Flow Analysis
CP Axtra PCL

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

CPAXT Profitability Score
Profitability Due Diligence

CP Axtra PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive Gross Profit
47/100
Profitability
Score

CP Axtra PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

CPAXT Solvency Score
Solvency Due Diligence

CP Axtra PCL's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
40/100
Solvency
Score

CP Axtra PCL's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CPAXT Price Targets Summary
CP Axtra PCL

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

According to Wall Street analysts, the average 1-year price target for CPAXT is 34.77 THB with a low forecast of 27.27 THB and a high forecast of 42.53 THB.

Lowest
Price Target
27.27 THB
14% Downside
Average
Price Target
34.77 THB
10% Upside
Highest
Price Target
42.53 THB
34% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CPAXT Price
CP Axtra PCL

1M 1M
+2%
6M 6M
+11%
1Y 1Y
-15%
3Y 3Y
-11%
5Y 5Y
-7%
10Y 10Y
-2%
Annual Price Range
31.75
52w Low
25.5
52w High
40.7845
Price Metrics
Average Annual Return 4.94%
Standard Deviation of Annual Returns 13.94%
Max Drawdown -54%
Shares Statistics
Market Capitalization 335.9B THB
Shares Outstanding 10 580 300 000
Percentage of Shares Shorted
N/A

CPAXT Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CP Axtra PCL

Country

Thailand

Industry

Retail

Market Cap

335.9B THB

Dividend Yield

1.77%

Description

CP Axtra Public Co., Ltd. engages in the operation of a cash and carry wholesale business under the Makro name. The company is headquartered in Bangkok, Bangkok Metropolis and currently employs 21,782 full-time employees. The firm operates a wholesale business under the name Makro, which is engaged in selling food and non-food products to registered members, mainly small and medium-sized businesses, retailers, caterers, professional sectors, and institutions. The principal businesses of the Company and its subsidiaries involve the operation of retail businesses and mall rentals in Thailand and foreign countries, wholesale businesses in foreign countries, the importing and trading of frozen and chilled foods, and the operation of restaurants and minimarts. Its segments include Wholesale, Retail and mall. The wholesale business consists of the Company's wholesale stores under Makro and the foodservice business. Retail Business, which is operated by Lotus's in Thailand and Malaysia. Its subsidiaries include Makro ROH Company Limited, ProMart Co., Ltd., and C.P. Retail Development Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
No. 1468 Phatthanakan Road,, Phatthanakan Sub District, Suan Luang District
+6620678999
https://www.siammakro.co.th

IPO

1994-08-11

Employees

21 782

Officers

CEO & Second Vice Chairman
Mr. Tanin Buranamanit
Group CFO, Group CEO of Makro Business, Company Secretary & Director
Ms. Saowaluck Thithapant
Group Chief Information Officer
Mr. Paul Stephen Howe
Chief Executive Officer of Food Service Asia Pacific & Middle East
Mr. Chi-Lung Lin
Chief Executive Officer of Makro Wholesale Business, Thailand
Mr. Ricardo Augusto Amaro De Oliveira Boarotto
Head of Internal Audit Department
Ms. Busakorn Rakkanka
Show More
Group Chief Digital Officer of Makro Wholesale Business
Mr. Tirayu Songvetkasem
Company Secretary
Ms. Thamonwan Woraphongjirakarn
Show Less

See Also

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

The intrinsic value of one CPAXT stock under the Base Case scenario is 41.36 THB.

Is CPAXT stock undervalued or overvalued?

Compared to the current market price of 31.75 THB, CP Axtra PCL is Undervalued by 23%.