A

Applied DB PCL
SET:ADB

Watchlist Manager
Applied DB PCL
SET:ADB
Watchlist
Price: 0.86 THB Market Closed
Market Cap: 624.4m THB
Have any thoughts about
Applied DB PCL?
Write Note

Intrinsic Value

The intrinsic value of one ADB stock under the Base Case scenario is 1.12 THB. Compared to the current market price of 0.86 THB, Applied DB PCL is Undervalued by 23%.

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

ADB Intrinsic Value
1.12 THB
Undervaluation 23%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
Applied DB PCL

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ADB cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ADB?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Applied DB PCL

Provide an overview of the primary business activities
of Applied DB PCL.

What unique competitive advantages
does Applied DB PCL hold over its rivals?

What risks and challenges
does Applied DB PCL face in the near future?

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

Show all valuation multiples
for Applied DB PCL.

Provide P/S
for Applied DB PCL.

Provide P/E
for Applied DB PCL.

Provide P/OCF
for Applied DB PCL.

Provide P/FCFE
for Applied DB PCL.

Provide P/B
for Applied DB PCL.

Provide EV/S
for Applied DB PCL.

Provide EV/GP
for Applied DB PCL.

Provide EV/EBITDA
for Applied DB PCL.

Provide EV/EBIT
for Applied DB PCL.

Provide EV/OCF
for Applied DB PCL.

Provide EV/FCFF
for Applied DB PCL.

Provide EV/IC
for Applied DB PCL.

Show me price targets
for Applied DB PCL made by professional analysts.

What are the Revenue projections
for Applied DB PCL?

How accurate were the past Revenue estimates
for Applied DB PCL?

What are the Net Income projections
for Applied DB PCL?

How accurate were the past Net Income estimates
for Applied DB PCL?

What are the EPS projections
for Applied DB PCL?

How accurate were the past EPS estimates
for Applied DB PCL?

What are the EBIT projections
for Applied DB PCL?

How accurate were the past EBIT estimates
for Applied DB PCL?

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

Compare the intrinsic valuations
of Applied DB PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Applied DB PCL against its competitors.

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

Compare the P/E ratios
of Applied DB PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Applied DB PCL with its peers.

Analyze the financial leverage
of Applied DB PCL compared to its main competitors.

Show all profitability ratios
for Applied DB PCL.

Provide ROE
for Applied DB PCL.

Provide ROA
for Applied DB PCL.

Provide ROIC
for Applied DB PCL.

Provide ROCE
for Applied DB PCL.

Provide Gross Margin
for Applied DB PCL.

Provide Operating Margin
for Applied DB PCL.

Provide Net Margin
for Applied DB PCL.

Provide FCF Margin
for Applied DB PCL.

Show all solvency ratios
for Applied DB PCL.

Provide D/E Ratio
for Applied DB PCL.

Provide D/A Ratio
for Applied DB PCL.

Provide Interest Coverage Ratio
for Applied DB PCL.

Provide Altman Z-Score Ratio
for Applied DB PCL.

Provide Quick Ratio
for Applied DB PCL.

Provide Current Ratio
for Applied DB PCL.

Provide Cash Ratio
for Applied DB PCL.

What is the historical Revenue growth
over the last 5 years for Applied DB PCL?

What is the historical Net Income growth
over the last 5 years for Applied DB PCL?

What is the current Free Cash Flow
of Applied DB PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Applied DB PCL

Current Assets 884.3m
Cash & Short-Term Investments 82.2m
Receivables 439.1m
Other Current Assets 363m
Non-Current Assets 516.8m
PP&E 495.5m
Intangibles 566.4k
Other Non-Current Assets 20.7m
Current Liabilities 730.5m
Accounts Payable 221.3m
Accrued Liabilities 1.8m
Short-Term Debt 453.7m
Other Current Liabilities 53.7m
Non-Current Liabilities 78m
Long-Term Debt 33.2m
Other Non-Current Liabilities 44.8m
Efficiency

Earnings Waterfall
Applied DB PCL

Revenue
1.5B THB
Cost of Revenue
-1.4B THB
Gross Profit
168.8m THB
Operating Expenses
-157.3m THB
Operating Income
11.5m THB
Other Expenses
-19.2m THB
Net Income
-7.6m THB

Free Cash Flow Analysis
Applied DB PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ADB Profitability Score
Profitability Due Diligence

Applied DB PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Negative 3-Years Revenue Growth
Negative ROE
36/100
Profitability
Score

Applied DB PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

ADB Solvency Score
Solvency Due Diligence

Applied DB PCL's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Average Altman Z-Score
35/100
Solvency
Score

Applied DB PCL's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADB Price Targets Summary
Applied DB PCL

There are no price targets for ADB.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ADB?

Click here to dive deeper.

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 ADB 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

Profile

Applied DB PCL

Country

Thailand

Industry

Chemicals

Market Cap

624.4m THB

Dividend Yield

0%

Description

Applied DB Public Co. Ltd. engages in the manufacture and distribution of plastic compound, adhesive and sealant. The company is headquartered in Samut Prakan, Samut Prakan. The company went IPO on 2017-11-09. The firm is a manufacturer and distributor of plastic compound products, adhesive and sealant products, as well as do-it-yourself (DIY) products. The Company’s plastic compound products include polyvinyl chloride (PVC), such as soft PVC compounds, rigid PVC compounds, and pharmaceutical grade PVC compounds. Its adhesive products include Contact Adhesive, Graft Adhesive, Pu Adhesive, Vinyl Adhesive, Epoxy Adhesive, Primer, Thinner and Hardener. Its sealant products include Acetic Silicone Sealant, Neutral Silicone Sealant, Acrylic Sealant, Super Nail Construction Sealant, Water based Construction Adhesive, PU Sealant and Topzill. Its DIY products include epoxy adhesive, gasket replacement adhesive, liquid gasket adhesive, super glue, and sealants for household applications. The Company’s products are used across household and industrial applications.

Contact

SAMUT PRAKAN
Samut Prakan
252 M 4 Sukhumvit Rd. Prakasa Muang
+6627094040
www.adb.co.th

IPO

2017-11-09

Employees

-

Officers

CEO & Executive Director
Mr. Wang Wanapaison
VP of Adhesives Department & Executive Director
Mr. Veerachai Wongcharoensin
Executive Director
Mr. Wutthichai Wongcharoensin
VP of Plastic Compound Department & Executive Director
Mr. Wei Kai Wang
MD & Executive Director
Ms. Pornpiwan Niramoncherdchay
CFO and VP of Financial & Accounting
Mr. Jirawat Akkranupornpong
Show More
Vice President of Operation Department
Ms. Nutta Likitrujanont
Vice President of Technical Department
Mr. Piriya Moungkram
Vice President of Administration Department
Mr. Santan Cheeranoravanich
Company Secretary, Head of Investor Relations & Manager of New Business Development
Ms. Kanokwan Kongtanakomtunyakid
Show Less

See Also

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

The intrinsic value of one ADB stock under the Base Case scenario is 1.12 THB.

Is ADB stock undervalued or overvalued?

Compared to the current market price of 0.86 THB, Applied DB PCL is Undervalued by 23%.

Back to Top