T

Thanapiriya PCL
SET:TNP

Watchlist Manager
Thanapiriya PCL
SET:TNP
Watchlist
Price: 2.68 THB Market Closed
Market Cap: 2.1B THB

Intrinsic Value

The intrinsic value of one TNP stock under the Base Case scenario is 4.46 THB. Compared to the current market price of 2.68 THB, Thanapiriya PCL is Undervalued by 40%.

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

TNP Intrinsic Value
4.46 THB
Undervaluation 40%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Thanapiriya PCL

What is Valuation History?
Compare TNP to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TNP?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Thanapiriya PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thanapiriya PCL

Current Assets 605.3m
Cash & Short-Term Investments 130m
Receivables 22.3m
Other Current Assets 453m
Non-Current Assets 961.6m
PP&E 947m
Intangibles 3.2m
Other Non-Current Assets 11.4m
Efficiency

Free Cash Flow Analysis
Thanapiriya PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thanapiriya PCL

Revenue
2.9B THB
Cost of Revenue
-2.4B THB
Gross Profit
515.8m THB
Operating Expenses
-275.6m THB
Operating Income
240.2m THB
Other Expenses
-49.1m THB
Net Income
191.1m THB
Fundamental Scores

TNP Profitability Score
Profitability Due Diligence

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

Positive 3Y Average ROIC
Positive 3Y Average ROE
Positive ROIC
Positive ROE
52/100
Profitability
Score

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

TNP Solvency Score
Solvency Due Diligence

Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
89/100
Solvency
Score

Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TNP Price Targets Summary
Thanapiriya PCL

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

According to Wall Street analysts, the average 1-year price target for TNP is 4.18 THB with a low forecast of 4.14 THB and a high forecast of 4.31 THB.

Lowest
Price Target
4.14 THB
55% Upside
Average
Price Target
4.18 THB
56% Upside
Highest
Price Target
4.31 THB
61% Upside
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 TNP 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
What is the Intrinsic Value of one TNP stock?

The intrinsic value of one TNP stock under the Base Case scenario is 4.46 THB.

Is TNP stock undervalued or overvalued?

Compared to the current market price of 2.68 THB, Thanapiriya PCL is Undervalued by 40%.

Back to Top