First Time Loading...
H

Haad Thip PCL
SET:HTC

Watchlist Manager
Haad Thip PCL
SET:HTC
Watchlist
Price: 17.2 THB -3.91% Market Closed
Updated: May 6, 2024

Intrinsic Value

Haad Thip Public Co. Ltd. engages in the manufacture and distribution of soft drinks. [ Read More ]

The intrinsic value of one HTC stock under the Base Case scenario is 38.73 THB. Compared to the current market price of 17.2 THB, Haad Thip PCL is Undervalued by 56%.

Key Points:
HTC Intrinsic Value
Base Case
38.73 THB
Undervaluation 56%
Intrinsic Value
Price
H
Worst Case
Base Case
Best Case

Valuation Backtest
Haad Thip PCL

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

Run backtest to discover the historical profit from buying and selling HTC 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
Haad Thip PCL

Provide an overview of the primary business activities
of Haad Thip PCL.

What unique competitive advantages
does Haad Thip PCL hold over its rivals?

What risks and challenges
does Haad Thip PCL face in the near future?

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

Show all valuation multiples
for Haad Thip PCL.

Provide P/S
for Haad Thip PCL.

Provide P/E
for Haad Thip PCL.

Provide P/OCF
for Haad Thip PCL.

Provide P/FCFE
for Haad Thip PCL.

Provide P/B
for Haad Thip PCL.

Provide EV/S
for Haad Thip PCL.

Provide EV/GP
for Haad Thip PCL.

Provide EV/EBITDA
for Haad Thip PCL.

Provide EV/EBIT
for Haad Thip PCL.

Provide EV/OCF
for Haad Thip PCL.

Provide EV/FCFF
for Haad Thip PCL.

Provide EV/IC
for Haad Thip PCL.

Show me price targets
for Haad Thip PCL made by professional analysts.

What are the Revenue projections
for Haad Thip PCL?

How accurate were the past Revenue estimates
for Haad Thip PCL?

What are the Net Income projections
for Haad Thip PCL?

How accurate were the past Net Income estimates
for Haad Thip PCL?

What are the EPS projections
for Haad Thip PCL?

How accurate were the past EPS estimates
for Haad Thip PCL?

What are the EBIT projections
for Haad Thip PCL?

How accurate were the past EBIT estimates
for Haad Thip PCL?

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

Compare the intrinsic valuations
of Haad Thip PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Haad Thip PCL against its competitors.

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

Compare the P/E ratios
of Haad Thip PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Haad Thip PCL with its peers.

Analyze the financial leverage
of Haad Thip PCL compared to its main competitors.

Show all profitability ratios
for Haad Thip PCL.

Provide ROE
for Haad Thip PCL.

Provide ROA
for Haad Thip PCL.

Provide ROIC
for Haad Thip PCL.

Provide ROCE
for Haad Thip PCL.

Provide Gross Margin
for Haad Thip PCL.

Provide Operating Margin
for Haad Thip PCL.

Provide Net Margin
for Haad Thip PCL.

Provide FCF Margin
for Haad Thip PCL.

Show all solvency ratios
for Haad Thip PCL.

Provide D/E Ratio
for Haad Thip PCL.

Provide D/A Ratio
for Haad Thip PCL.

Provide Interest Coverage Ratio
for Haad Thip PCL.

Provide Altman Z-Score Ratio
for Haad Thip PCL.

Provide Quick Ratio
for Haad Thip PCL.

Provide Current Ratio
for Haad Thip PCL.

Provide Cash Ratio
for Haad Thip PCL.

What is the historical Revenue growth
over the last 5 years for Haad Thip PCL?

What is the historical Net Income growth
over the last 5 years for Haad Thip PCL?

What is the current Free Cash Flow
of Haad Thip PCL?

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

Financials

Balance Sheet Decomposition
Haad Thip PCL

Current Assets 1.3B
Cash & Short-Term Investments 101.6m
Receivables 694.4m
Other Current Assets 462.9m
Non-Current Assets 5.2B
Long-Term Investments 199.3m
PP&E 4.9B
Intangibles 46.1m
Other Non-Current Assets 93m
Current Liabilities 1.4B
Accounts Payable 399.6m
Short-Term Debt 105m
Other Current Liabilities 860.6m
Non-Current Liabilities 1.2B
Long-Term Debt 500.8m
Other Non-Current Liabilities 688.5m
Efficiency

Earnings Waterfall
Haad Thip PCL

Revenue
7.8B THB
Cost of Revenue
-4.5B THB
Gross Profit
3.3B THB
Operating Expenses
-2.5B THB
Operating Income
752.6m THB
Other Expenses
-154.1m THB
Net Income
598.6m THB

Free Cash Flow Analysis
Haad Thip PCL

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

HTC Profitability Score
Profitability Due Diligence

Haad Thip PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
54/100
Profitability
Score

Haad Thip PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

HTC Solvency Score
Solvency Due Diligence

Haad Thip PCL's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Long-Term Solvency
70/100
Solvency
Score

Haad Thip PCL's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HTC Price Targets Summary
Haad Thip PCL

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

According to Wall Street analysts, the average 1-year price target for HTC is 38 THB .

Lowest
Price Target
Not Available
Average
Price Target
38 THB
121% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

HTC Price
Haad Thip PCL

1M 1M
-2%
6M 6M
+12%
1Y 1Y
+8%
3Y 3Y
+5%
5Y 5Y
+215%
10Y 10Y
+338%
Annual Price Range
17.2
52w Low
N/A
52w High
20.4477
Price Metrics
Average Annual Return 28.72%
Standard Deviation of Annual Returns 36.41%
Max Drawdown -100%
Shares Statistics
Market Capitalization 6.9B THB
Shares Outstanding 401 921 000
Percentage of Shares Shorted
N/A

HTC Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Haad Thip PCL

Country

Thailand

Industry

Beverages

Market Cap

6.9B THB

Dividend Yield

0%

Description

Haad Thip Public Co. Ltd. engages in the manufacture and distribution of soft drinks. The company is headquartered in Bangkok, Bangkok Metropolis. The firm operates franchisee of Coca Cola. The company produces and distributes sparkling beverages under the trademarks of Coca Cola, Coke Light, Coke Zero, Fanta, Sprite, Schweppes, Root Beer A&W, Minute Maid Splash, Minute Maid pulpy, Minute Maid Vitamin Kids, and Namthip water. The firm's portfolio covers consumption occasions, such as refreshment, wellness, hydration, still, and adult socializing. The company operates through four segments, namely soft drinks, consumer goods, food and real estate development.

Contact

BANGKOK METROPOLIS
Bangkok
36 Sukhumvit 63 Road, Wattana
+6623914488
http://www.haadthip.com

IPO

1988-12-22

Employees

2 153

Officers

CEO & Authorized Director
Major General Patchara Rattakul
Senior VP of Insurance and Banking Transactions & Authorized Director
Ms. Pariya Chirabandhu
SVP of Corporate Affairs & Authorized Director
Mr. Dumrongrugs Apibalsawasdi
Chief Financial Officer
Mr. Amrit Kumar Shrestha
Chief Operating Officer
Mr. Jose Henrique Zeitune
Accounting Director
Ms. Nithinart Juntasurat
Show More
Technical Director
Mr. Sukchai Sukpukdeecharoen
Vice President of General Administration & Government Relations
Mr. Thongchai Unchurit
Manager of Investor Relations Division
Ms. Anyanee Kerrick
Vice President of Human Resources
Mr. Puttaporn Rajpricha
Show Less

See Also

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

The intrinsic value of one HTC stock under the Base Case scenario is 38.73 THB.

Is HTC stock undervalued or overvalued?

Compared to the current market price of 17.2 THB, Haad Thip PCL is Undervalued by 56%.