First Time Loading...
W

Warrix Sport PCL
SET:WARRIX

Watchlist Manager
Warrix Sport PCL
SET:WARRIX
Watchlist
Price: 5.9 THB 3.51% Market Closed
Updated: May 9, 2024

Intrinsic Value

Warrix Sport Pcl manufactures sports apparel. [ Read More ]

The intrinsic value of one WARRIX stock under the Base Case scenario is 5.94 THB. Compared to the current market price of 5.9 THB, Warrix Sport PCL is Undervalued by 1%.

Key Points:
WARRIX Intrinsic Value
Base Case
5.94 THB
Undervaluation 1%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Warrix Sport PCL

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

Run backtest to discover the historical profit from buying and selling WARRIX 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
Warrix Sport PCL

Provide an overview of the primary business activities
of Warrix Sport PCL.

What unique competitive advantages
does Warrix Sport PCL hold over its rivals?

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

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

Show all valuation multiples
for Warrix Sport PCL.

Provide P/S
for Warrix Sport PCL.

Provide P/E
for Warrix Sport PCL.

Provide P/OCF
for Warrix Sport PCL.

Provide P/FCFE
for Warrix Sport PCL.

Provide P/B
for Warrix Sport PCL.

Provide EV/S
for Warrix Sport PCL.

Provide EV/GP
for Warrix Sport PCL.

Provide EV/EBITDA
for Warrix Sport PCL.

Provide EV/EBIT
for Warrix Sport PCL.

Provide EV/OCF
for Warrix Sport PCL.

Provide EV/FCFF
for Warrix Sport PCL.

Provide EV/IC
for Warrix Sport PCL.

Show me price targets
for Warrix Sport PCL made by professional analysts.

What are the Revenue projections
for Warrix Sport PCL?

How accurate were the past Revenue estimates
for Warrix Sport PCL?

What are the Net Income projections
for Warrix Sport PCL?

How accurate were the past Net Income estimates
for Warrix Sport PCL?

What are the EPS projections
for Warrix Sport PCL?

How accurate were the past EPS estimates
for Warrix Sport PCL?

What are the EBIT projections
for Warrix Sport PCL?

How accurate were the past EBIT estimates
for Warrix Sport PCL?

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

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

Compare historical revenue growth rates
of Warrix Sport PCL against its competitors.

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

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

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

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

Show all profitability ratios
for Warrix Sport PCL.

Provide ROE
for Warrix Sport PCL.

Provide ROA
for Warrix Sport PCL.

Provide ROIC
for Warrix Sport PCL.

Provide ROCE
for Warrix Sport PCL.

Provide Gross Margin
for Warrix Sport PCL.

Provide Operating Margin
for Warrix Sport PCL.

Provide Net Margin
for Warrix Sport PCL.

Provide FCF Margin
for Warrix Sport PCL.

Show all solvency ratios
for Warrix Sport PCL.

Provide D/E Ratio
for Warrix Sport PCL.

Provide D/A Ratio
for Warrix Sport PCL.

Provide Interest Coverage Ratio
for Warrix Sport PCL.

Provide Altman Z-Score Ratio
for Warrix Sport PCL.

Provide Quick Ratio
for Warrix Sport PCL.

Provide Current Ratio
for Warrix Sport PCL.

Provide Cash Ratio
for Warrix Sport PCL.

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

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

What is the current Free Cash Flow
of Warrix Sport PCL?

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

Financials

Balance Sheet Decomposition
Warrix Sport PCL

Current Assets 1.4B
Cash & Short-Term Investments 458.7m
Receivables 329.7m
Other Current Assets 574.7m
Non-Current Assets 372.6m
PP&E 248.9m
Intangibles 56.5m
Other Non-Current Assets 67.2m
Current Liabilities 214.6m
Accounts Payable 146m
Accrued Liabilities 23.6m
Other Current Liabilities 45m
Non-Current Liabilities 120.1m
Long-Term Debt 107.2m
Other Non-Current Liabilities 12.9m
Efficiency

Earnings Waterfall
Warrix Sport PCL

Revenue
1.2B THB
Cost of Revenue
-629.8m THB
Gross Profit
574.4m THB
Operating Expenses
-401.1m THB
Operating Income
173.3m THB
Other Expenses
-37.9m THB
Net Income
135.4m THB

Free Cash Flow Analysis
Warrix Sport PCL

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

WARRIX Profitability Score
Profitability Due Diligence

Warrix Sport PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
51/100
Profitability
Score

Warrix Sport PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

WARRIX Solvency Score
Solvency Due Diligence

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

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
83/100
Solvency
Score

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

Wall St
Price Targets

WARRIX Price Targets Summary
Warrix Sport PCL

Wall Street analysts forecast WARRIX stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WARRIX is 5.14 THB with a low forecast of 4.32 THB and a high forecast of 6.09 THB.

Lowest
Price Target
4.32 THB
27% Downside
Average
Price Target
5.14 THB
13% Downside
Highest
Price Target
6.09 THB
3% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WARRIX Price
Warrix Sport PCL

1M 1M
-6%
6M 6M
-24%
1Y 1Y
-41%
3Y 3Y
-8%
5Y 5Y
-8%
10Y 10Y
-8%
Annual Price Range
5.9
52w Low
4.66
52w High
10.4
Price Metrics
Average Annual Return 14.5%
Standard Deviation of Annual Returns
N/A
Max Drawdown -59%
Shares Statistics
Market Capitalization 3.5B THB
Shares Outstanding 589 080 000
Percentage of Shares Shorted
N/A

WARRIX Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Warrix Sport PCL

Country

Thailand

Industry

Textiles, Apparel & Luxury Goods

Market Cap

3.5B THB

Dividend Yield

1.85%

Description

Warrix Sport Pcl manufactures sports apparel. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2022-12-21. The firm produces jerseys, sports outfits, training equipment, sneakers, bags, suits and others. Its product categories include national teams, clubs/educational institutions, man, woman, child, sport, Sports equipment and Warrix Consumer. The firm offers Thai national team shirts and Thailand national football team kits. The company also offers various accessories for various sports, such as football, badminton, golf and others. Its brands include White Label, ONTRACK, BMMF10, Twins Special, Harbinger, Dever and Json. The company offers its products through its Website and various online channels. Its storefronts are located at Fort Warrix (Stadium One), Changsuek Official Store, Warrix Shop Sathorn, Warrix Shop The EmQuartier, Changsuek Store Korat, Warrix BCC Shop, The Mall Bangkapi - SportMall, The Mall Bangkhae - SportMall, The Mall Thaphra - SportMall, The Mall Ngamwongwan - SportMall and others.

Contact

BANGKOK METROPOLIS
Bangkok
849/6-8 Rama VI Road, Wang-Mai, Pathumwan
+6621171300
https://www.warrix.co.th/en/

IPO

2022-12-21

Employees

-

Officers

CEO & Director
Mr. Wisan Wanasaksrisakul
Company Secretary
Ms. Hannah Thaveekul

See Also

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

The intrinsic value of one WARRIX stock under the Base Case scenario is 5.94 THB.

Is WARRIX stock undervalued or overvalued?

Compared to the current market price of 5.9 THB, Warrix Sport PCL is Undervalued by 1%.