Dashboard Market News Pricing Contact Us
Search 100,000+ stocks...
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
Sign Up
Log in
M

Mud & Hound PCL
SET:MUD

Watchlist Manager
Mud & Hound PCL
SET:MUD
Watchlist
Price: 0.89 THB 27.14% Market Closed
Market Cap: ฿937.5m
Write Note Create Alert
THB
Metric FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Revenue
2.9B 2.8B 3.1B 2.9B 2.2B 2.2B 3.1B 3.4B 3B 2.3B
Cost of Revenue
(1.2B) (1.2B) (1.3B) (1.2B) (871.9m) (848.7m) (1.2B) (1.4B) (1.2B) (942.4m)
Gross Profit
1.7B 1.7B 1.8B 1.7B 1.3B 1.3B 1.8B 2B 1.8B 1.4B
Operating Expenses
(1.7B) (1.8B) (1.9B) (1.7B) (1.4B) (1.3B) (1.7B) (1.9B) (2B) (2B)
Selling, General & Administrative
(1.7B) (1.8B) (1.9B) (1.8B) (1.6B) (1.5B) (1.9B) (2B) (1.9B) (1.7B)
Depreciation & Amortization
(70.1m) — — — — — — — — —
Other Operating Expenses
102.4m — — 146.5m 149.7m 146.8m 106.3m 103.1m (45.2m) (268.8m)
Operating Income
23m (148.9m) (123.1m) 13.1m (148.2m) (17.2m) 89.4m 111.3m (163.2m) (619.2m)
Net Interest Income (Expense)
(56.3m) (33.8m) (33.5m) (37.8m) (84.4m) (98.8m) (112.8m) (125.3m) (175.1m) (146.4m)
Interest Expense
56.3m 33.8m 33.5m — — 98.8m 112.8m 125.3m 130.8m 146.4m
Non-Recurring Items
(154.9m) — — 0 (200m) 0 — — — —
Total Other Income
— 138.2m 150.7m — — — — — — —
Pre-Tax Income
(188.2m) (44.5m) (5.9m) (24.7m) (432.6m) (116m) (23.5m) (14m) (338.3m) (765.6m)
Tax Provision
19.9m (5.9m) (6.3m) (813.6k) 12.8m 4.7m 27.1m (20.6m) 4.7m 41.1m
Income from Continuing Operations
(168.3m) (50.4m) (12.2m) (25.5m) (419.8m) (111.2m) 3.7m (34.7m) (333.7m) (724.5m)
Income to Minority Interest
— — — 6.6m 24.7m 10.2m 20.4m 22.6m 27.4m 52.3m
Net Income
(168.3m) (50.4m) (12.2m) (18.9m) (395.1m) (101.1m) 24.1m (12.1m) (306.3m) (672.2m)
EPS (Diluted)
(0.20) (0.05) (0.01) (0.02) (0.38) (0.10) 0.02 (0.01) (0.29) (0.64)
ETILR.E
Etiler Gida ve Ticari Yatirimlar Sanayi ve Ticaret AS

A food-and-franchise group with volatile earnings and working-capital-heavy cash flow

Intrinsic Value Access required
RAVE
Rave Restaurant Group Inc

Franchise economics generate cash with little capital reinvestment

Intrinsic Value Access required
3177
Arigatou Services Co Ltd

A growing multi-site operator pairing margin expansion with steady free cash generation

Intrinsic Value Access required
MEX
Tortilla Mexican Grill PLC

A restaurant estate with recurring cash generation but fragile reported profitability

Intrinsic Value Access required

Continue MUD Research

Summary
MUD intrinsic value, competitors valuation, and company profile.
DCF Valuation
MUD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MUD stock valuation using valuation multiples.
Wall St Estimates
MUD price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MUD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
ALPHA SPREAD
Follow us
Join 362,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Valuation Backtest Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.