Home Product Center PCL
SET:HMPRO
Intrinsic Value
The intrinsic value of one HMPRO stock under the Base Case scenario is 11.38 THB. Compared to the current market price of 7.8 THB, Home Product Center PCL is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Home Product Center PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Home Product Center PCL
Balance Sheet Decomposition
Home Product Center PCL
Current Assets | 22.4B |
Cash & Short-Term Investments | 5.2B |
Receivables | 1.8B |
Other Current Assets | 15.4B |
Non-Current Assets | 47.2B |
Long-Term Investments | 4.2B |
PP&E | 41.7B |
Intangibles | 417m |
Other Non-Current Assets | 837.1m |
Free Cash Flow Analysis
Home Product Center PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Home Product Center PCL
Revenue
|
69.7B
THB
|
Cost of Revenue
|
-50.5B
THB
|
Gross Profit
|
19.2B
THB
|
Operating Expenses
|
-10.5B
THB
|
Operating Income
|
8.7B
THB
|
Other Expenses
|
-2.2B
THB
|
Net Income
|
6.5B
THB
|
HMPRO Profitability Score
Profitability Due Diligence
Home Product Center PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Home Product Center PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
HMPRO Solvency Score
Solvency Due Diligence
Home Product Center PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Home Product Center PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HMPRO Price Targets Summary
Home Product Center PCL
According to Wall Street analysts, the average 1-year price target for HMPRO is 10.92 THB with a low forecast of 8.28 THB and a high forecast of 14.7 THB.
Dividends
Current shareholder yield for HMPRO 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 HMPRO stock under the Base Case scenario is 11.38 THB.
Compared to the current market price of 7.8 THB, Home Product Center PCL is Undervalued by 31%.