First Time Loading...
I

Ichitan Group PCL
SET:ICHI

Watchlist Manager
Ichitan Group PCL
SET:ICHI
Watchlist
Price: 18 THB 2.27% Market Closed
Updated: May 11, 2024

Intrinsic Value

Ichitan Group Public Co., Ltd. engages in manufacture and distribution of beverages. [ Read More ]

The intrinsic value of one ICHI stock under the Base Case scenario is 20.01 THB. Compared to the current market price of 18 THB, Ichitan Group PCL is Undervalued by 10%.

Key Points:
ICHI Intrinsic Value
Base Case
20.01 THB
Undervaluation 10%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
Ichitan Group PCL

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

Run backtest to discover the historical profit from buying and selling ICHI 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
Ichitan Group PCL

Provide an overview of the primary business activities
of Ichitan Group PCL.

What unique competitive advantages
does Ichitan Group PCL hold over its rivals?

What risks and challenges
does Ichitan Group PCL face in the near future?

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

Show all valuation multiples
for Ichitan Group PCL.

Provide P/S
for Ichitan Group PCL.

Provide P/E
for Ichitan Group PCL.

Provide P/OCF
for Ichitan Group PCL.

Provide P/FCFE
for Ichitan Group PCL.

Provide P/B
for Ichitan Group PCL.

Provide EV/S
for Ichitan Group PCL.

Provide EV/GP
for Ichitan Group PCL.

Provide EV/EBITDA
for Ichitan Group PCL.

Provide EV/EBIT
for Ichitan Group PCL.

Provide EV/OCF
for Ichitan Group PCL.

Provide EV/FCFF
for Ichitan Group PCL.

Provide EV/IC
for Ichitan Group PCL.

Show me price targets
for Ichitan Group PCL made by professional analysts.

What are the Revenue projections
for Ichitan Group PCL?

How accurate were the past Revenue estimates
for Ichitan Group PCL?

What are the Net Income projections
for Ichitan Group PCL?

How accurate were the past Net Income estimates
for Ichitan Group PCL?

What are the EPS projections
for Ichitan Group PCL?

How accurate were the past EPS estimates
for Ichitan Group PCL?

What are the EBIT projections
for Ichitan Group PCL?

How accurate were the past EBIT estimates
for Ichitan Group PCL?

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

Compare the intrinsic valuations
of Ichitan Group PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ichitan Group PCL against its competitors.

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

Compare the P/E ratios
of Ichitan Group PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Ichitan Group PCL with its peers.

Analyze the financial leverage
of Ichitan Group PCL compared to its main competitors.

Show all profitability ratios
for Ichitan Group PCL.

Provide ROE
for Ichitan Group PCL.

Provide ROA
for Ichitan Group PCL.

Provide ROIC
for Ichitan Group PCL.

Provide ROCE
for Ichitan Group PCL.

Provide Gross Margin
for Ichitan Group PCL.

Provide Operating Margin
for Ichitan Group PCL.

Provide Net Margin
for Ichitan Group PCL.

Provide FCF Margin
for Ichitan Group PCL.

Show all solvency ratios
for Ichitan Group PCL.

Provide D/E Ratio
for Ichitan Group PCL.

Provide D/A Ratio
for Ichitan Group PCL.

Provide Interest Coverage Ratio
for Ichitan Group PCL.

Provide Altman Z-Score Ratio
for Ichitan Group PCL.

Provide Quick Ratio
for Ichitan Group PCL.

Provide Current Ratio
for Ichitan Group PCL.

Provide Cash Ratio
for Ichitan Group PCL.

What is the historical Revenue growth
over the last 5 years for Ichitan Group PCL?

What is the historical Net Income growth
over the last 5 years for Ichitan Group PCL?

What is the current Free Cash Flow
of Ichitan Group PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ichitan Group PCL

Current Assets 3.2B
Cash & Short-Term Investments 960.4m
Receivables 1.5B
Other Current Assets 750.1m
Non-Current Assets 4B
Long-Term Investments 225.4m
PP&E 3.7B
Intangibles 8m
Other Non-Current Assets 22.5m
Current Liabilities 1.3B
Accounts Payable 628.2m
Accrued Liabilities 256.2m
Other Current Liabilities 377.5m
Non-Current Liabilities 101.8m
Long-Term Debt 55.5m
Other Non-Current Liabilities 46.4m
Efficiency

Earnings Waterfall
Ichitan Group PCL

Revenue
8B THB
Cost of Revenue
-6.2B THB
Gross Profit
1.9B THB
Operating Expenses
-522.1m THB
Operating Income
1.4B THB
Other Expenses
-264.2m THB
Net Income
1.1B THB

Free Cash Flow Analysis
Ichitan Group PCL

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

ICHI Profitability Score
Profitability Due Diligence

Ichitan Group PCL's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Years Revenue Growth
ROIC is Increasing
ROE is Increasing
60/100
Profitability
Score

Ichitan Group PCL's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

ICHI Solvency Score
Solvency Due Diligence

Ichitan Group PCL's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
96/100
Solvency
Score

Ichitan Group PCL's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICHI Price Targets Summary
Ichitan Group PCL

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

According to Wall Street analysts, the average 1-year price target for ICHI is 21.08 THB with a low forecast of 19.19 THB and a high forecast of 23.1 THB.

Lowest
Price Target
19.19 THB
7% Upside
Average
Price Target
21.08 THB
17% Upside
Highest
Price Target
23.1 THB
28% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ICHI Price
Ichitan Group PCL

1M 1M
+8%
6M 6M
+20%
1Y 1Y
+38%
3Y 3Y
+64%
5Y 5Y
+467%
10Y 10Y
+22%
Annual Price Range
18
52w Low
12.5
52w High
18.6
Price Metrics
Average Annual Return 40.11%
Standard Deviation of Annual Returns 44.21%
Max Drawdown -13%
Shares Statistics
Market Capitalization 23.4B THB
Shares Outstanding 1 300 000 000
Percentage of Shares Shorted
N/A

ICHI Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Ichitan Group PCL

Country

Thailand

Industry

Food Products

Market Cap

23.4B THB

Dividend Yield

9.09%

Description

Ichitan Group Public Co., Ltd. engages in manufacture and distribution of beverages. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2014-04-21. The firm operates in a single line of business, namely the Beverage business. The firm is engaged in manufacturing and distribution of beverages under the trade names of Ichitan Double Drink, Ichitan Green Tea, Ichitan Dragon Black Tea, Yen Yen and Bireley. Yen Yen by Ichitan is an herbal tea with chewy-cube coconut. Its Bireley is a non-carbonated juice. The firm's Aseptic cold filling is engaged in producing coffee, tea, milk, juices, energy drinks, and others. The tea is selected from organic farm with the methods of tea processing without pesticide and chemical.

Contact

BANGKOK METROPOLIS
Bangkok
No. 8 T-One Building, 42nd - 44th Floor, Soi Sukhumvit 40, Phra Khanong Sub-District, Khlong Toei District
+6620231111
http://www.ichitangroup.com

IPO

2014-04-21

Employees

379

Officers

President, CEO & Director
Mr. Tan Passakornnatee
Executive VP of Beverage Business & Executive Director
Mr. Tanapan Khongnuntha
Senior Executive VP & Director
Ms. Eng Passakornnatee
Deputy Financial Director & Director
Ms. Araya Panichayunont
Executive Vice President of Accounting & Finance
Mr. Apichat Sukachirawat
Associate Director of Accounting & Chief Accountant
Ms. Wimolwan Saelao
Show More
Senior Investor Relations & Risk Management
Ms. Piyada Wasintapa
Company Secretary & Assistant Director - Office of President
Ms. Jinda Songrod
Show Less

See Also

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

The intrinsic value of one ICHI stock under the Base Case scenario is 20.01 THB.

Is ICHI stock undervalued or overvalued?

Compared to the current market price of 18 THB, Ichitan Group PCL is Undervalued by 10%.