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
NTF Intergroup (Thailand) PCL banner
N

NTF Intergroup (Thailand) PCL
SET:NTF

Watchlist Manager
NTF Intergroup (Thailand) PCL
SET:NTF
Watchlist
Price: 12.8 THB
Market Cap: ฿2.6B
Write Note Create Alert Ask AI
THB
Metric FY2023 FY2024 FY2025
Net Income
22.6m 64.3m 229.6m
Depreciation & Amortization
3m 4.1m 6m
Other Non-Cash Items
7.8m 20.3m 35.9m
Cash Interest Paid
2.9m 8.5m 15m
Change in Working Capital
(96.7m) (56m) (271.3m)
Cash from Operating Activities
(63.3m) 32.7m 244.8k
Capital Expenditures
(1.5m) (1m) (10.4m)
Other Items
136.4k 178.5k (47.2m)
Cash from Investing Activities
(1.4m) (836.8k) (57.7m)
Net Issuance of Common Stock
31.8m 0 348.8m
Net Issuance of Debt
28m 50.5m 40.5m
Other
(14.9m) (85m) (222.7m)
Cash from Financing Activities
44.9m (34.5m) 166.6m
Net Change in Cash
(19.7m) (2.7m) 109.2m
Free Cash Flow
(64.8m) 31.7m (10.2m)
SYY
Sysco Corp

A scale-driven distributor with modest growth and dependable free cash flow

Overvalued by 7%
ONDOOR
On Door Concepts Ltd

A grocery retailer growing steadily while working capital absorbs cash

Undervalued by 8%
BIRDYS
Grill Splendour Services Ltd

Shrinking sales and rising expenses have undermined operating profitability

AD
Koninklijke Ahold Delhaize NV

A resilient, low-margin grocery platform with dependable cash generation

Undervalued by 25%

Continue NTF Research

Summary
NTF intrinsic value, competitors valuation, and company profile.
DCF Valuation
NTF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NTF stock valuation using valuation multiples.
Wall St Estimates
NTF 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
NTF 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 361,200+ 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.