First Time Loading...
O

Osotspa PCL
SET:OSP

Watchlist Manager
Osotspa PCL
SET:OSP
Watchlist
Price: 21 THB -2.33% Market Closed
Updated: May 3, 2024

Intrinsic Value

Osotspa Public Co. Ltd. engages in manufacture and distribution of consumer products. [ Read More ]

The intrinsic value of one OSP stock under the Base Case scenario is 23.64 THB. Compared to the current market price of 21 THB, Osotspa PCL is Undervalued by 11%.

Key Points:
OSP Intrinsic Value
Base Case
23.64 THB
Undervaluation 11%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation Backtest
Osotspa PCL

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

Run backtest to discover the historical profit from buying and selling OSP 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
Osotspa PCL

Provide an overview of the primary business activities
of Osotspa PCL.

What unique competitive advantages
does Osotspa PCL hold over its rivals?

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

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

Show all valuation multiples
for Osotspa PCL.

Provide P/S
for Osotspa PCL.

Provide P/E
for Osotspa PCL.

Provide P/OCF
for Osotspa PCL.

Provide P/FCFE
for Osotspa PCL.

Provide P/B
for Osotspa PCL.

Provide EV/S
for Osotspa PCL.

Provide EV/GP
for Osotspa PCL.

Provide EV/EBITDA
for Osotspa PCL.

Provide EV/EBIT
for Osotspa PCL.

Provide EV/OCF
for Osotspa PCL.

Provide EV/FCFF
for Osotspa PCL.

Provide EV/IC
for Osotspa PCL.

Show me price targets
for Osotspa PCL made by professional analysts.

What are the Revenue projections
for Osotspa PCL?

How accurate were the past Revenue estimates
for Osotspa PCL?

What are the Net Income projections
for Osotspa PCL?

How accurate were the past Net Income estimates
for Osotspa PCL?

What are the EPS projections
for Osotspa PCL?

How accurate were the past EPS estimates
for Osotspa PCL?

What are the EBIT projections
for Osotspa PCL?

How accurate were the past EBIT estimates
for Osotspa PCL?

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

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

Compare historical revenue growth rates
of Osotspa PCL against its competitors.

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

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

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

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

Show all profitability ratios
for Osotspa PCL.

Provide ROE
for Osotspa PCL.

Provide ROA
for Osotspa PCL.

Provide ROIC
for Osotspa PCL.

Provide ROCE
for Osotspa PCL.

Provide Gross Margin
for Osotspa PCL.

Provide Operating Margin
for Osotspa PCL.

Provide Net Margin
for Osotspa PCL.

Provide FCF Margin
for Osotspa PCL.

Show all solvency ratios
for Osotspa PCL.

Provide D/E Ratio
for Osotspa PCL.

Provide D/A Ratio
for Osotspa PCL.

Provide Interest Coverage Ratio
for Osotspa PCL.

Provide Altman Z-Score Ratio
for Osotspa PCL.

Provide Quick Ratio
for Osotspa PCL.

Provide Current Ratio
for Osotspa PCL.

Provide Cash Ratio
for Osotspa PCL.

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

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

What is the current Free Cash Flow
of Osotspa PCL?

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

Financials

Balance Sheet Decomposition
Osotspa PCL

Current Assets 9.4B
Cash & Short-Term Investments 1.3B
Receivables 4.4B
Other Current Assets 3.6B
Non-Current Assets 15B
Long-Term Investments 1.4B
PP&E 13B
Intangibles 267.1m
Other Non-Current Assets 351.9m
Current Liabilities 6.9B
Accounts Payable 2.1B
Short-Term Debt 1.9B
Other Current Liabilities 2.9B
Non-Current Liabilities 1.2B
Long-Term Debt 520m
Other Non-Current Liabilities 704.7m
Efficiency

Earnings Waterfall
Osotspa PCL

Revenue
26.1B THB
Cost of Revenue
-17.1B THB
Gross Profit
9B THB
Operating Expenses
-6.6B THB
Operating Income
2.4B THB
Other Expenses
13.9m THB
Net Income
2.4B THB

Free Cash Flow Analysis
Osotspa PCL

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

OSP Profitability Score
Profitability Due Diligence

Osotspa PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Free Cash Flow
Positive Revenue Growth Forecast
52/100
Profitability
Score

Osotspa PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

OSP Solvency Score
Solvency Due Diligence

Osotspa PCL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
83/100
Solvency
Score

Osotspa PCL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OSP Price Targets Summary
Osotspa PCL

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

According to Wall Street analysts, the average 1-year price target for OSP is 27.04 THB with a low forecast of 21.21 THB and a high forecast of 34.13 THB.

Lowest
Price Target
21.21 THB
1% Upside
Average
Price Target
27.04 THB
29% Upside
Highest
Price Target
34.13 THB
63% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

OSP Price
Osotspa PCL

1M 1M
+3%
6M 6M
-15%
1Y 1Y
-25%
3Y 3Y
-32%
5Y 5Y
-24%
10Y 10Y
-7%
Annual Price Range
21
52w Low
18.8
52w High
30.5
Price Metrics
Average Annual Return 0.18%
Standard Deviation of Annual Returns 17.48%
Max Drawdown -53%
Shares Statistics
Market Capitalization 63.1B THB
Shares Outstanding 3 003 750 000
Percentage of Shares Shorted
N/A

OSP Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Osotspa PCL

Country

Thailand

Industry

Beverages

Market Cap

63.1B THB

Dividend Yield

4.03%

Description

Osotspa Public Co. Ltd. engages in manufacture and distribution of consumer products. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2018-10-17. The firm and its subsidiaries are principally engaged in the manufacture and distribution of consumer products, comprising energy drinks and personal care products. The firm operates through three segments: Beverage, Personal care and Others. Its products include non-alcoholic beverage products, personal care products, and health products and candy. The Company’s wholly owned subsidiaries include Osotspa Beverages Co., Ltd., Greensville Co., Ltd., Siam Glass Industry Co., Ltd., Siam Glass Ayutthaya Co., Ltd., SSB Enterprise Co., Ltd., Osotspa Innovation Centre Co., Ltd., Osotspa Dairy Co., Ltd., Osotspa Enterprise Co., Ltd., OSOTSPA USA, INC., Siam Bev Manufacturing Co., Ltd., Myanmar Osotspa Company Limited and Osotspa Europe Limited.

Contact

BANGKOK METROPOLIS
Bangkok
348 Ramkhamhaeng Road,, Hua Mak Subdistrict, Bang Kapi District,
+6623511000
http://www.osotspa.com

IPO

2018-10-17

Employees

5 190

Officers

President, CEO & Executive Director
Ms. Wannipa Bhakdibutr
Chief Operating Officer
Ms. Porntida Boonsa
Executive Director
Mr. Niti Osathanugrah
Group Chief Financial Officer
Ms. Ratiporn Ratcharoen
Head of Accounting Services
Mr. Anucha Chawakitkosol
Head of Finance & Accounting - Thailand and Head of Risk Management & Compliance
Ms. Chidapa Amralikit
Show More
Chief Manufacturing Officer
Mr. Nukit Chonlacoop
Show Less

See Also

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

The intrinsic value of one OSP stock under the Base Case scenario is 23.64 THB.

Is OSP stock undervalued or overvalued?

Compared to the current market price of 21 THB, Osotspa PCL is Undervalued by 11%.