Moshi Moshi Retail Corporation PCL
SET:MOSHI
Intrinsic Value
The intrinsic value of one MOSHI stock under the Base Case scenario is 49.27 THB. Compared to the current market price of 42.25 THB, Moshi Moshi Retail Corporation PCL is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Moshi Moshi Retail Corporation PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Moshi Moshi Retail Corporation PCL
Balance Sheet Decomposition
Moshi Moshi Retail Corporation PCL
Current Assets | 1.9B |
Cash & Short-Term Investments | 1.2B |
Receivables | 14.4m |
Other Current Assets | 717.1m |
Non-Current Assets | 2.5B |
Long-Term Investments | 61.3m |
PP&E | 2.2B |
Intangibles | 54.8m |
Other Non-Current Assets | 138.6m |
Free Cash Flow Analysis
Moshi Moshi Retail Corporation PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Moshi Moshi Retail Corporation PCL
Revenue
|
3.1B
THB
|
Cost of Revenue
|
-1.4B
THB
|
Gross Profit
|
1.7B
THB
|
Operating Expenses
|
-950.6m
THB
|
Operating Income
|
713.5m
THB
|
Other Expenses
|
-192.8m
THB
|
Net Income
|
520.7m
THB
|
MOSHI Profitability Score
Profitability Due Diligence
Moshi Moshi Retail Corporation PCL's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
Moshi Moshi Retail Corporation PCL's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
MOSHI Solvency Score
Solvency Due Diligence
Moshi Moshi Retail Corporation PCL's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
Moshi Moshi Retail Corporation PCL's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MOSHI Price Targets Summary
Moshi Moshi Retail Corporation PCL
According to Wall Street analysts, the average 1-year price target for MOSHI is 56.33 THB with a low forecast of 48.73 THB and a high forecast of 66.15 THB.
Dividends
Current shareholder yield for MOSHI 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 MOSHI stock under the Base Case scenario is 49.27 THB.
Compared to the current market price of 42.25 THB, Moshi Moshi Retail Corporation PCL is Undervalued by 14%.