M

MK Restaurant Group PCL
SET:M

Watchlist Manager
MK Restaurant Group PCL
SET:M
Watchlist
Price: 25 THB 0.81%
Market Cap: 23B THB

Intrinsic Value

The intrinsic value of one M stock under the Base Case scenario is 35.64 THB. Compared to the current market price of 25 THB, MK Restaurant Group PCL is Undervalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

M Intrinsic Value
35.64 THB
Undervaluation 30%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
MK Restaurant Group PCL

What is Valuation History?
Compare M to

Fundamental Analysis

MK Restaurant Group PCL
SET:M
TH
Hotels, Restaurants & Leisure
Market Cap
22.6B THB
IPO
Aug 15, 2013
TH
Hotels, Restaurants & Leisure
Market Cap
22.6B THB
IPO
Aug 15, 2013
Price
฿false
EPS
฿false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about M?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about MK Restaurant Group PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
MK Restaurant Group PCL

Current Assets 7.1B
Cash & Short-Term Investments 6.4B
Receivables 122.6m
Other Current Assets 509.4m
Non-Current Assets 12.3B
Long-Term Investments 1.9B
PP&E 7.3B
Intangibles 2.3B
Other Non-Current Assets 839.4m
Efficiency

Free Cash Flow Analysis
MK Restaurant Group PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
MK Restaurant Group PCL

Revenue
15B THB
Cost of Revenue
-4.9B THB
Gross Profit
10.1B THB
Operating Expenses
-8.4B THB
Operating Income
1.6B THB
Other Expenses
-309.5m THB
Net Income
1.3B THB
Fundamental Scores

M Profitability Score
Profitability Due Diligence

MK Restaurant Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
Positive 3Y Average ROIC
54/100
Profitability
Score

MK Restaurant Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

M Solvency Score
Solvency Due Diligence

MK Restaurant Group PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
73/100
Solvency
Score

MK Restaurant Group PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

M Price Targets Summary
MK Restaurant Group PCL

Wall Street analysts forecast M stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for M is 17.82 THB with a low forecast of 16.16 THB and a high forecast of 19.43 THB.

Lowest
Price Target
16.16 THB
35% Downside
Average
Price Target
17.82 THB
29% Downside
Highest
Price Target
19.43 THB
22% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for M 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one M stock?

The intrinsic value of one M stock under the Base Case scenario is 35.64 THB.

Is M stock undervalued or overvalued?

Compared to the current market price of 25 THB, MK Restaurant Group PCL is Undervalued by 30%.

Back to Top