Asia Plus Group Holdings PCL
SET:ASP
Intrinsic Value
The intrinsic value of one ASP stock under the Base Case scenario is 3.06 THB. Compared to the current market price of 1.99 THB, Asia Plus Group Holdings PCL is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Asia Plus Group Holdings PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Asia Plus Group Holdings PCL
Balance Sheet Decomposition
Asia Plus Group Holdings PCL
Current Assets | 11B |
Cash & Short-Term Investments | 6.9B |
Receivables | 3.9B |
Other Current Assets | 170.8m |
Non-Current Assets | 1B |
Long-Term Investments | 548.5m |
PP&E | 296.3m |
Intangibles | 55.3m |
Other Non-Current Assets | 126m |
Free Cash Flow Analysis
Asia Plus Group Holdings PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Asia Plus Group Holdings PCL
Revenue
|
2.3B
THB
|
Cost of Revenue
|
-362m
THB
|
Gross Profit
|
2B
THB
|
Operating Expenses
|
-1.2B
THB
|
Operating Income
|
761.3m
THB
|
Other Expenses
|
-404.8m
THB
|
Net Income
|
356.4m
THB
|
ASP Profitability Score
Profitability Due Diligence
Asia Plus Group Holdings PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Asia Plus Group Holdings PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ASP Solvency Score
Solvency Due Diligence
Asia Plus Group Holdings PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Asia Plus Group Holdings PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ASP Price Targets Summary
Asia Plus Group Holdings PCL
According to Wall Street analysts, the average 1-year price target for ASP is 2.14 THB with a low forecast of 2.12 THB and a high forecast of 2.21 THB.
Dividends
Current shareholder yield for ASP 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?
The intrinsic value of one ASP stock under the Base Case scenario is 3.06 THB.
Compared to the current market price of 1.99 THB, Asia Plus Group Holdings PCL is Undervalued by 35%.