POSCO Thainox PCL
SET:INOX
Intrinsic Value
The intrinsic value of one INOX stock under the Base Case scenario is 1.24 THB. Compared to the current market price of 0.39 THB, POSCO Thainox PCL is Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
POSCO Thainox PCL
Fundamental Analysis

Revenue & Expenses Breakdown
POSCO Thainox PCL
Balance Sheet Decomposition
POSCO Thainox PCL
Current Assets | 9.3B |
Cash & Short-Term Investments | 3B |
Receivables | 2.7B |
Other Current Assets | 3.5B |
Non-Current Assets | 2.7B |
Long-Term Investments | 59.1m |
PP&E | 2.5B |
Intangibles | 1.6m |
Other Non-Current Assets | 108.9m |
Free Cash Flow Analysis
POSCO Thainox PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
POSCO Thainox PCL
Revenue
|
14.7B
THB
|
Cost of Revenue
|
-13.8B
THB
|
Gross Profit
|
900.5m
THB
|
Operating Expenses
|
-549.3m
THB
|
Operating Income
|
351.1m
THB
|
Other Expenses
|
-157.9m
THB
|
Net Income
|
193.2m
THB
|
INOX Profitability Score
Profitability Due Diligence
POSCO Thainox PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
POSCO Thainox PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
INOX Solvency Score
Solvency Due Diligence
POSCO Thainox PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Score
POSCO Thainox PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INOX Price Targets Summary
POSCO Thainox PCL
Dividends
Current shareholder yield for INOX 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 INOX stock under the Base Case scenario is 1.24 THB.
Compared to the current market price of 0.39 THB, POSCO Thainox PCL is Undervalued by 69%.