First Time Loading...
E

Exotic Food PCL
SET:XO

Watchlist Manager
Exotic Food PCL
SET:XO
Watchlist
Price: 31.25 THB Market Closed
Updated: May 9, 2024

Intrinsic Value

Exotic Food Public Co. Ltd. engages in the manufacture and distribution of seasoning sauce products. [ Read More ]

The intrinsic value of one XO stock under the Base Case scenario is 34.99 THB. Compared to the current market price of 31.25 THB, Exotic Food PCL is Undervalued by 11%.

Key Points:
XO Intrinsic Value
Base Case
34.99 THB
Undervaluation 11%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
Exotic Food PCL

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

Run backtest to discover the historical profit from buying and selling XO 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
Exotic Food PCL

Provide an overview of the primary business activities
of Exotic Food PCL.

What unique competitive advantages
does Exotic Food PCL hold over its rivals?

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

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

Show all valuation multiples
for Exotic Food PCL.

Provide P/S
for Exotic Food PCL.

Provide P/E
for Exotic Food PCL.

Provide P/OCF
for Exotic Food PCL.

Provide P/FCFE
for Exotic Food PCL.

Provide P/B
for Exotic Food PCL.

Provide EV/S
for Exotic Food PCL.

Provide EV/GP
for Exotic Food PCL.

Provide EV/EBITDA
for Exotic Food PCL.

Provide EV/EBIT
for Exotic Food PCL.

Provide EV/OCF
for Exotic Food PCL.

Provide EV/FCFF
for Exotic Food PCL.

Provide EV/IC
for Exotic Food PCL.

Show me price targets
for Exotic Food PCL made by professional analysts.

What are the Revenue projections
for Exotic Food PCL?

How accurate were the past Revenue estimates
for Exotic Food PCL?

What are the Net Income projections
for Exotic Food PCL?

How accurate were the past Net Income estimates
for Exotic Food PCL?

What are the EPS projections
for Exotic Food PCL?

How accurate were the past EPS estimates
for Exotic Food PCL?

What are the EBIT projections
for Exotic Food PCL?

How accurate were the past EBIT estimates
for Exotic Food PCL?

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

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

Compare historical revenue growth rates
of Exotic Food PCL against its competitors.

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

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

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

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

Show all profitability ratios
for Exotic Food PCL.

Provide ROE
for Exotic Food PCL.

Provide ROA
for Exotic Food PCL.

Provide ROIC
for Exotic Food PCL.

Provide ROCE
for Exotic Food PCL.

Provide Gross Margin
for Exotic Food PCL.

Provide Operating Margin
for Exotic Food PCL.

Provide Net Margin
for Exotic Food PCL.

Provide FCF Margin
for Exotic Food PCL.

Show all solvency ratios
for Exotic Food PCL.

Provide D/E Ratio
for Exotic Food PCL.

Provide D/A Ratio
for Exotic Food PCL.

Provide Interest Coverage Ratio
for Exotic Food PCL.

Provide Altman Z-Score Ratio
for Exotic Food PCL.

Provide Quick Ratio
for Exotic Food PCL.

Provide Current Ratio
for Exotic Food PCL.

Provide Cash Ratio
for Exotic Food PCL.

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

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

What is the current Free Cash Flow
of Exotic Food PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Exotic Food PCL

Current Assets 1.4B
Cash & Short-Term Investments 911.5m
Receivables 289.7m
Other Current Assets 152.3m
Non-Current Assets 863.8m
Long-Term Investments 44m
PP&E 805.8m
Intangibles 542.7k
Other Non-Current Assets 13.5m
Current Liabilities 376.3m
Accounts Payable 287.3m
Other Current Liabilities 89m
Non-Current Liabilities 37.3m
Long-Term Debt 31.3m
Other Non-Current Liabilities 6m
Efficiency

Earnings Waterfall
Exotic Food PCL

Revenue
2.5B THB
Cost of Revenue
-1.3B THB
Gross Profit
1.2B THB
Operating Expenses
-367.3m THB
Operating Income
811.4m THB
Other Expenses
-26.4m THB
Net Income
785m THB

Free Cash Flow Analysis
Exotic Food PCL

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

XO Profitability Score
Profitability Due Diligence

Exotic Food PCL's profitability score is 85/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional ROE
85/100
Profitability
Score

Exotic Food PCL's profitability score is 85/100. The higher the profitability score, the more profitable the company is.

XO Solvency Score
Solvency Due Diligence

Exotic Food PCL's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
98/100
Solvency
Score

Exotic Food PCL's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XO Price Targets Summary
Exotic Food PCL

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

According to Wall Street analysts, the average 1-year price target for XO is 38.76 THB with a low forecast of 38.38 THB and a high forecast of 39.9 THB.

Lowest
Price Target
38.38 THB
23% Upside
Average
Price Target
38.76 THB
24% Upside
Highest
Price Target
39.9 THB
28% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

XO Price
Exotic Food PCL

1M 1M
+19%
6M 6M
+4%
1Y 1Y
+123%
3Y 3Y
+119%
5Y 5Y
+194%
10Y 10Y
+805%
Annual Price Range
31.25
52w Low
13.7433
52w High
36
Price Metrics
Average Annual Return 25.81%
Standard Deviation of Annual Returns 78.42%
Max Drawdown -73%
Shares Statistics
Market Capitalization 13.3B THB
Shares Outstanding 424 764 000
Percentage of Shares Shorted
N/A

XO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Exotic Food PCL

Country

Thailand

Industry

Food Products

Market Cap

13.3B THB

Dividend Yield

3.39%

Description

Exotic Food Public Co. Ltd. engages in the manufacture and distribution of seasoning sauce products. The company is headquartered in Laem Chabang, Chonburi. The company went IPO on 2014-08-25. The Company’s geographical segments include Europe, Australia, Asia, and Others. Its products include DIPPING & COOKING MARINADE, SALAD DRESSING AND OIL, WOK SAUCE, COOKING PASTE, COOKING ESSENTIALS, HERBS & SPICE, HEAT & SERVE, NOODLES, JAPANESE RANGE, and SERVICE RANGE. Its DIPPING & COOKING MARINADE includes SATAY SAUCE, THAI STEAK SAUCE, THAI BBQ SAUCE, SWEET PLUM SAUCE, PINEAPPLE MANGO SAUCE, CHILLI GARLIC SAUCE, and SWEET SPRING ROLL SAUCE. Its SERVICE RANGE include YELLOW CURRY PASTE (1000G), YELLOW CURRY PASTE (400G), and GREEN CURRY PASTE (400G). Its HERBS & SPICE includes MINCED GALANGA IN SOYBEAN OIL, MINCED GINGER IN SOYBEAN OIL, MINCED CORIANDER IN SOYBEAN OIL, MINCED GREEN CHILLI IN SOYBEAN OIL, and MINCED RED CHILLI IN SOYBEAN OIL.

Contact

CHONBURI
Laem Chabang
49/42 Moo 5, Tung Sukala, Sriracha
+6626507779
http://www.exoticfoodthailand.com

IPO

2014-08-25

Employees

422

Officers

Vice Chairman and Chief Executive Officer
Mr. Wattana Jantarach
Executive Director, Accounting & Finance Manager and Company Secretary
Ms. Pichayada Sasiwongphakdee
Marketing and Sales Manager
Ms. Thanyaporn Kijrungrueangsri
MD & Director
Mr. Jittiporn Jantarach
Executive Vice President and Director
Ms. Soyphet Jantarach
MD & Executive Director
Ms. Vasana Jantarach

See Also

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

The intrinsic value of one XO stock under the Base Case scenario is 34.99 THB.

Is XO stock undervalued or overvalued?

Compared to the current market price of 31.25 THB, Exotic Food PCL is Undervalued by 11%.