Rojukis International PCL
SET:KISS
Intrinsic Value
Rojukiss International Public Co. Ltd. is engaged in manufacture and distribution of skin care, cosmetics and food supplement products. [ Read More ]
The intrinsic value of one KISS stock under the Base Case scenario is 5.51 THB. Compared to the current market price of 6.5 THB, Rojukis International PCL is Overvalued by 15%.
Valuation Backtest
Rojukis International PCL
Run backtest to discover the historical profit from buying and selling KISS stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Rojukis International PCL
| Current Assets | 1.2B |
| Cash & Short-Term Investments | 552.1m |
| Receivables | 395.9m |
| Other Current Assets | 246.8m |
| Non-Current Assets | 85.1m |
| PP&E | 48m |
| Intangibles | 21m |
| Other Non-Current Assets | 16.2m |
| Current Liabilities | 222.2m |
| Accounts Payable | 68.1m |
| Accrued Liabilities | 43.5m |
| Short-Term Debt | 83.8m |
| Other Current Liabilities | 26.9m |
| Non-Current Liabilities | 84.9m |
| Long-Term Debt | 4.1m |
| Other Non-Current Liabilities | 80.8m |
Earnings Waterfall
Rojukis International PCL
|
Revenue
|
1B
THB
|
|
Cost of Revenue
|
-483.5m
THB
|
|
Gross Profit
|
537.6m
THB
|
|
Operating Expenses
|
-329.4m
THB
|
|
Operating Income
|
208.2m
THB
|
|
Other Expenses
|
-84.5m
THB
|
|
Net Income
|
123.7m
THB
|
Free Cash Flow Analysis
Rojukis International PCL
KISS Profitability Score
Profitability Due Diligence
Rojukis International PCL's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Rojukis International PCL's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
KISS Solvency Score
Solvency Due Diligence
Rojukis International PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Rojukis International PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KISS Price Targets Summary
Rojukis International PCL
According to Wall Street analysts, the average 1-year price target for KISS is 6.1 THB with a low forecast of 5.76 THB and a high forecast of 6.57 THB.
Shareholder Return
KISS Price
Rojukis International PCL
| Average Annual Return | -18.72% |
| Standard Deviation of Annual Returns | 8.12% |
| Max Drawdown | -75% |
| Market Capitalization | 3.9B THB |
| Shares Outstanding | 600 000 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Rojukiss International Public Co. Ltd. is engaged in manufacture and distribution of skin care, cosmetics and food supplement products. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2021-02-19. The firm develops, outsources production and distributes skincare, cosmetic, and dietary supplement products. The firm operates its business of importing and marketing skincare branded Rojukiss under the trademark from Korea. The firm operates its business in three categories, including Skin Care products, Color Cosmetics and Food Supplements. The Company’s brands include Rojukiss, PhDerma, Best Korea, Wonder Herb and Sis2Sis. The firm distributes its products under different brands both domestic and international markets, such as Laos, Cambodia and Indonesia.
Contact
IPO
Employees
Officers
The intrinsic value of one KISS stock under the Base Case scenario is 5.51 THB.
Compared to the current market price of 6.5 THB, Rojukis International PCL is Overvalued by 15%.
You don't have any saved screeners yet
