AP Intrinsic Valuation and Fundamental Analysis - AP Thailand PCL - Alpha Spread
A

AP Thailand PCL
SET:AP

Watchlist Manager
AP Thailand PCL
SET:AP
Watchlist
Price: 9.85 THB 1.03% Market Closed
Market Cap: 31B THB
Have any thoughts about
AP Thailand PCL?
Write Note

Intrinsic Value

The intrinsic value of one AP stock under the Base Case scenario is 17.63 THB. Compared to the current market price of 9.85 THB, AP Thailand PCL is Undervalued by 44%.

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

AP Intrinsic Value
17.63 THB
Undervaluation 44%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
AP Thailand 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 AP 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 AP?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about AP Thailand PCL

Provide an overview of the primary business activities
of AP Thailand PCL.

What unique competitive advantages
does AP Thailand PCL hold over its rivals?

What risks and challenges
does AP Thailand PCL face in the near future?

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

Show all valuation multiples
for AP Thailand PCL.

Provide P/S
for AP Thailand PCL.

Provide P/E
for AP Thailand PCL.

Provide P/OCF
for AP Thailand PCL.

Provide P/FCFE
for AP Thailand PCL.

Provide P/B
for AP Thailand PCL.

Provide EV/S
for AP Thailand PCL.

Provide EV/GP
for AP Thailand PCL.

Provide EV/EBITDA
for AP Thailand PCL.

Provide EV/EBIT
for AP Thailand PCL.

Provide EV/OCF
for AP Thailand PCL.

Provide EV/FCFF
for AP Thailand PCL.

Provide EV/IC
for AP Thailand PCL.

Show me price targets
for AP Thailand PCL made by professional analysts.

What are the Revenue projections
for AP Thailand PCL?

How accurate were the past Revenue estimates
for AP Thailand PCL?

What are the Net Income projections
for AP Thailand PCL?

How accurate were the past Net Income estimates
for AP Thailand PCL?

What are the EPS projections
for AP Thailand PCL?

How accurate were the past EPS estimates
for AP Thailand PCL?

What are the EBIT projections
for AP Thailand PCL?

How accurate were the past EBIT estimates
for AP Thailand PCL?

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

Compare the intrinsic valuations
of AP Thailand PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of AP Thailand PCL against its competitors.

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

Compare the P/E ratios
of AP Thailand PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing AP Thailand PCL with its peers.

Analyze the financial leverage
of AP Thailand PCL compared to its main competitors.

Show all profitability ratios
for AP Thailand PCL.

Provide ROE
for AP Thailand PCL.

Provide ROA
for AP Thailand PCL.

Provide ROIC
for AP Thailand PCL.

Provide ROCE
for AP Thailand PCL.

Provide Gross Margin
for AP Thailand PCL.

Provide Operating Margin
for AP Thailand PCL.

Provide Net Margin
for AP Thailand PCL.

Provide FCF Margin
for AP Thailand PCL.

Show all solvency ratios
for AP Thailand PCL.

Provide D/E Ratio
for AP Thailand PCL.

Provide D/A Ratio
for AP Thailand PCL.

Provide Interest Coverage Ratio
for AP Thailand PCL.

Provide Altman Z-Score Ratio
for AP Thailand PCL.

Provide Quick Ratio
for AP Thailand PCL.

Provide Current Ratio
for AP Thailand PCL.

Provide Cash Ratio
for AP Thailand PCL.

What is the historical Revenue growth
over the last 5 years for AP Thailand PCL?

What is the historical Net Income growth
over the last 5 years for AP Thailand PCL?

What is the current Free Cash Flow
of AP Thailand PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
AP Thailand PCL

Current Assets 76.7B
Cash & Short-Term Investments 3.1B
Receivables 210.4m
Other Current Assets 73.4B
Non-Current Assets 9.6B
Long-Term Investments 8.1B
PP&E 547.2m
Intangibles 171m
Other Non-Current Assets 796.9m
Current Liabilities 21.8B
Accounts Payable 2.8B
Accrued Liabilities 3.8B
Short-Term Debt 7.8B
Other Current Liabilities 7.4B
Non-Current Liabilities 23.5B
Long-Term Debt 22.7B
Other Non-Current Liabilities 829.8m
Efficiency

Earnings Waterfall
AP Thailand PCL

Revenue
37.1B THB
Cost of Revenue
-23.9B THB
Gross Profit
13.2B THB
Operating Expenses
-7.1B THB
Operating Income
6.1B THB
Other Expenses
-768.2m THB
Net Income
5.3B THB

Free Cash Flow Analysis
AP Thailand PCL

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

AP Profitability Score
Profitability Due Diligence

AP Thailand PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Operating Income
Positive Net Income
50/100
Profitability
Score

AP Thailand PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

AP Solvency Score
Solvency Due Diligence

AP Thailand PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Average Altman Z-Score
48/100
Solvency
Score

AP Thailand PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AP Price Targets Summary
AP Thailand PCL

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

According to Wall Street analysts, the average 1-year price target for AP is 11.39 THB with a low forecast of 9.8 THB and a high forecast of 13.55 THB.

Lowest
Price Target
9.8 THB
1% Downside
Average
Price Target
11.39 THB
16% Upside
Highest
Price Target
13.55 THB
38% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for AP?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for AP 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
Want to learn more about AP dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

AP Price
AP Thailand PCL

1M 1M
+22%
6M 6M
-2%
1Y 1Y
-18%
3Y 3Y
+30%
5Y 5Y
+91%
10Y 10Y
+128%
Annual Price Range
9.85
52w Low
7.5
52w High
12.3
Price Metrics
Average Annual Return 21.48%
Standard Deviation of Annual Returns 10.61%
Max Drawdown -56%
Shares Statistics
Market Capitalization 31B THB
Shares Outstanding 3 145 899 495
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

AP Thailand PCL

Country

Thailand

Industry

N/A

Market Cap

31B THB

Dividend Yield

7.11%

Description

AP (Thailand) Public Co., Ltd. engages in the development of real estate. The company is headquartered in Bangkok, Bangkok Metropolis. The firm is principally engaged in real estate development, such as townhouse, single detached house (SDH) and condominium in the residential area or central business district. The firm operates through three business segments: Low-rise segment, High-rise segment and Other segment. The Low-rise segment is engaged in the development of real estate which comprises single detached house and townhouse. The High-rise segment is engaged in the development of real estate which comprises condominium. The Other segment comprises after sales services, property brokerage, education and training businesses, and construction services. The offered projects are developed to serve customers by type and price range under various brands, such as Baan Klang Krung, Baan Klang Muang, Pleno, The Palazzo, Soul, Centro, The City, Galerie, The Address, Rhythm, Life, Aspire and Coo.

Contact

BANGKOK METROPOLIS
Bangkok
170/57 Ocean Tower 1, 18 Fl.,, Ratchadapisek Rd., Klongteoy,
+6622612518
www.apthai.com

IPO

1992-09-30

Employees

2 760

Officers

See Also

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

The intrinsic value of one AP stock under the Base Case scenario is 17.63 THB.

Is AP stock undervalued or overvalued?

Compared to the current market price of 9.85 THB, AP Thailand PCL is Undervalued by 44%.

Back to Top