Thantawan Industry PCL
SET:THIP
Intrinsic Value
The intrinsic value of one THIP stock under the Base Case scenario is 81.38 THB. Compared to the current market price of 24.9 THB, Thantawan Industry PCL is Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thantawan Industry PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Thantawan Industry PCL
Balance Sheet Decomposition
Thantawan Industry PCL
Current Assets | 2.5B |
Cash & Short-Term Investments | 811.1m |
Receivables | 798.3m |
Other Current Assets | 889m |
Non-Current Assets | 1.3B |
Long-Term Investments | 146.6m |
PP&E | 1.1B |
Intangibles | 14.4m |
Other Non-Current Assets | 19.3m |
Free Cash Flow Analysis
Thantawan Industry PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thantawan Industry PCL
Revenue
|
4.6B
THB
|
Cost of Revenue
|
-3.7B
THB
|
Gross Profit
|
921.8m
THB
|
Operating Expenses
|
-527.1m
THB
|
Operating Income
|
394.7m
THB
|
Other Expenses
|
-70.7m
THB
|
Net Income
|
324m
THB
|
THIP Profitability Score
Profitability Due Diligence
Thantawan Industry PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Thantawan Industry PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
THIP Solvency Score
Solvency Due Diligence
Thantawan Industry PCL's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Thantawan Industry PCL's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
THIP Price Targets Summary
Thantawan Industry PCL
Dividends
Current shareholder yield for THIP 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 THIP stock under the Base Case scenario is 81.38 THB.
Compared to the current market price of 24.9 THB, Thantawan Industry PCL is Undervalued by 69%.