Intrinsic Value

The intrinsic value of one RS stock under the Base Case scenario is 4.43 THB. Compared to the current market price of 0.19 THB, RS PCL is Undervalued by 96%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RS Intrinsic Value
4.43 THB
Undervaluation 96%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case
Compare RS to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
RS PCL

Current Assets 724.2m
Cash & Short-Term Investments 200.4m
Receivables 330.8m
Other Current Assets 192.9m
Non-Current Assets 6.6B
Long-Term Investments 841.5m
PP&E 571.5m
Intangibles 4.7B
Other Non-Current Assets 463.2m
Current Liabilities 4.7B
Accounts Payable 840.1m
Accrued Liabilities 77m
Short-Term Debt 1.9B
Other Current Liabilities 1.8B
Non-Current Liabilities 524.5m
Long-Term Debt 151.3m
Other Non-Current Liabilities 373.2m
Efficiency

Free Cash Flow Analysis
RS PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
RS PCL

Revenue
2B THB
Cost of Revenue
-1.5B THB
Gross Profit
492.4m THB
Operating Expenses
-1.3B THB
Operating Income
-809.9m THB
Other Expenses
-150.7m THB
Net Income
-960.6m THB
Fundamental Scores

RS Profitability Score
Profitability Due Diligence

RS PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Positive 3Y Average ROE
Low 3Y Average Net Margin
29/100
Profitability
Score

RS PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

RS Solvency Score
Solvency Due Diligence

RS PCL's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Interest Coverage
Positive Net Debt
27/100
Solvency
Score

RS PCL's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RS Price Targets Summary
RS PCL

There are no price targets for RS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RS 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y