G J Steel PCL
SET:GJS
Intrinsic Value
The intrinsic value of one GJS stock under the Base Case scenario is 0.27 THB. Compared to the current market price of 0.13 THB, G J Steel PCL is Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
G J Steel PCL
Fundamental Analysis

Revenue & Expenses Breakdown
G J Steel PCL
Balance Sheet Decomposition
G J Steel PCL
Current Assets | 3.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 25.1m |
Other Current Assets | 2.2B |
Non-Current Assets | 7.9B |
PP&E | 7.9B |
Intangibles | 27.3m |
Other Non-Current Assets | 37.7m |
Free Cash Flow Analysis
G J Steel PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
G J Steel PCL
Revenue
|
11.9B
THB
|
Cost of Revenue
|
-12.4B
THB
|
Gross Profit
|
-442.2m
THB
|
Operating Expenses
|
-697.4m
THB
|
Operating Income
|
-1.1B
THB
|
Other Expenses
|
120.8m
THB
|
Net Income
|
-1B
THB
|
GJS Profitability Score
Profitability Due Diligence
G J Steel PCL's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
G J Steel PCL's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
GJS Solvency Score
Solvency Due Diligence
G J Steel PCL's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
G J Steel PCL's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GJS Price Targets Summary
G J Steel PCL
Dividends
Current shareholder yield for GJS 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 GJS stock under the Base Case scenario is 0.27 THB.
Compared to the current market price of 0.13 THB, G J Steel PCL is Undervalued by 53%.