First Time Loading...
S

Siam Makro PCL
SET:MAKRO

Watchlist Manager
Siam Makro PCL
SET:MAKRO
Watchlist
Price: 36 THB 5.11%
Updated: Apr 29, 2024

Intrinsic Value

Siam Makro Public Co. Ltd. engages in the operation of a cash and carry wholesale business under the Makro name. [ Read More ]

The intrinsic value of one MAKRO stock under the Base Case scenario is 27.64 THB. Compared to the current market price of 36 THB, Siam Makro PCL is Overvalued by 23%.

Key Points:
MAKRO Intrinsic Value
Base Case
27.64 THB
Overvaluation 23%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Siam Makro PCL

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

Run backtest to discover the historical profit from buying and selling MAKRO 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
Siam Makro PCL

Provide an overview of the primary business activities
of Siam Makro PCL.

What unique competitive advantages
does Siam Makro PCL hold over its rivals?

What risks and challenges
does Siam Makro PCL face in the near future?

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

Show all valuation multiples
for Siam Makro PCL.

Provide P/S
for Siam Makro PCL.

Provide P/E
for Siam Makro PCL.

Provide P/OCF
for Siam Makro PCL.

Provide P/FCFE
for Siam Makro PCL.

Provide P/B
for Siam Makro PCL.

Provide EV/S
for Siam Makro PCL.

Provide EV/GP
for Siam Makro PCL.

Provide EV/EBITDA
for Siam Makro PCL.

Provide EV/EBIT
for Siam Makro PCL.

Provide EV/OCF
for Siam Makro PCL.

Provide EV/FCFF
for Siam Makro PCL.

Provide EV/IC
for Siam Makro PCL.

Show me price targets
for Siam Makro PCL made by professional analysts.

What are the Revenue projections
for Siam Makro PCL?

How accurate were the past Revenue estimates
for Siam Makro PCL?

What are the Net Income projections
for Siam Makro PCL?

How accurate were the past Net Income estimates
for Siam Makro PCL?

What are the EPS projections
for Siam Makro PCL?

How accurate were the past EPS estimates
for Siam Makro PCL?

What are the EBIT projections
for Siam Makro PCL?

How accurate were the past EBIT estimates
for Siam Makro PCL?

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

Compare the intrinsic valuations
of Siam Makro PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Siam Makro PCL against its competitors.

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

Compare the P/E ratios
of Siam Makro PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Siam Makro PCL with its peers.

Analyze the financial leverage
of Siam Makro PCL compared to its main competitors.

Show all profitability ratios
for Siam Makro PCL.

Provide ROE
for Siam Makro PCL.

Provide ROA
for Siam Makro PCL.

Provide ROIC
for Siam Makro PCL.

Provide ROCE
for Siam Makro PCL.

Provide Gross Margin
for Siam Makro PCL.

Provide Operating Margin
for Siam Makro PCL.

Provide Net Margin
for Siam Makro PCL.

Provide FCF Margin
for Siam Makro PCL.

Show all solvency ratios
for Siam Makro PCL.

Provide D/E Ratio
for Siam Makro PCL.

Provide D/A Ratio
for Siam Makro PCL.

Provide Interest Coverage Ratio
for Siam Makro PCL.

Provide Altman Z-Score Ratio
for Siam Makro PCL.

Provide Quick Ratio
for Siam Makro PCL.

Provide Current Ratio
for Siam Makro PCL.

Provide Cash Ratio
for Siam Makro PCL.

What is the historical Revenue growth
over the last 5 years for Siam Makro PCL?

What is the historical Net Income growth
over the last 5 years for Siam Makro PCL?

What is the current Free Cash Flow
of Siam Makro PCL?

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

Financials

Balance Sheet Decomposition
Siam Makro PCL

Current Assets 87.4B
Cash & Short-Term Investments 40.1B
Receivables 9.4B
Other Current Assets 37.9B
Non-Current Assets 461.3B
Long-Term Investments 58.9B
PP&E 155.3B
Intangibles 245.3B
Other Non-Current Assets 1.9B
Current Liabilities 90.8B
Accounts Payable 61.8B
Accrued Liabilities 7.5B
Short-Term Debt 1.6B
Other Current Liabilities 19.8B
Non-Current Liabilities 167.5B
Long-Term Debt 155.7B
Other Non-Current Liabilities 11.8B
Efficiency

Earnings Waterfall
Siam Makro PCL

Revenue
466.1B THB
Cost of Revenue
-389.6B THB
Gross Profit
76.5B THB
Operating Expenses
-59.8B THB
Operating Income
16.7B THB
Other Expenses
-9B THB
Net Income
7.7B THB

Free Cash Flow Analysis
Siam Makro PCL

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

MAKRO Profitability Score
Profitability Due Diligence

Siam Makro PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 1-Year Revenue Growth
Positive Free Cash Flow
Positive Gross Profit
Low ROIC
46/100
Profitability
Score

Siam Makro PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

MAKRO Solvency Score
Solvency Due Diligence

Siam Makro PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
37/100
Solvency
Score

Siam Makro PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MAKRO Price Targets Summary
Siam Makro PCL

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

According to Wall Street analysts, the average 1-year price target for MAKRO is 42.31 THB .

Lowest
Price Target
Not Available
Average
Price Target
42.31 THB
18% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MAKRO Price
Siam Makro PCL

1M 1M
-
6M 6M
-
1Y 1Y
-5%
3Y 3Y
+3%
5Y 5Y
+14%
10Y 10Y
+35%
Annual Price Range
36
52w Low
32
52w High
41
Price Metrics
Average Annual Return 9.73%
Standard Deviation of Annual Returns 17.07%
Max Drawdown -42%
Shares Statistics
Market Capitalization 380.9B THB
Shares Outstanding 10 580 300 000
Percentage of Shares Shorted
N/A

MAKRO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Siam Makro PCL

Country

Thailand

Industry

Retail

Market Cap

380.9B THB

Dividend Yield

1.43%

Description

Siam Makro Public Co. Ltd. engages in the operation of a cash and carry wholesale business under the Makro name. The company is headquartered in Bangkok, Bangkok Metropolis and currently employs 16,920 full-time employees. The firm operates membership-based cash and carry trade centers under the chain Makro, which offer a range of food and non-food items at wholesale prices. Its products are categorized into food and beverages, kitchenware, food preparation utensils, household appliances, home decorative items, furniture, bedding, textiles, sport equipment, office equipment, stationery and office supplies, automotive equipment, lighting, maintenance tools, electronic products and others. The firm's subsidiaries comprise Siam Food Services Ltd. engaged in import and distribution of food products; Vina Siam Food Co., Ltd. engaged in trades of food products; Makro ROH Co., Ltd., and ProMart Co., Ltd., engaged in the sale of non-food products.

Contact

BANGKOK METROPOLIS
Bangkok
No. 1468 Phatthanakan Road,, Phatthanakan Sub District, Suan Luang District
+6620678999.0
https://www.siammakro.co.th

IPO

1994-08-11

Employees

16 920

Officers

Group CFO & Shared Service Officer, Company Sec., Acting Group Chief HR Officer and Director
Ms. Saowaluck Thithapant
CEO & Second Vice Chairman
Mr. Tanin Buranamanit
Group Chief Information Officer
Mr. Paul Stephen Howe
Chief Exec. Officer of Food Service Asia Pacific & Middle East
Mr. Chi-Lung Lin
Chief Exec. Officer of Makro Wholesale Bus., Thailand
Mr. Ricardo Augusto Amaro De Oliveira Boarotto
Head of Internal Audit Department
Ms. Busakorn Rakkanka
Show More
Group Chief Digital Officer of Makro Wholesale Bus.
Mr. Tirayu Songvetkasem
Show Less

See Also

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

The intrinsic value of one MAKRO stock under the Base Case scenario is 27.64 THB.

Is MAKRO stock undervalued or overvalued?

Compared to the current market price of 36 THB, Siam Makro PCL is Overvalued by 23%.