C

Chayo Group PCL
SET:CHAYO

Watchlist Manager
Chayo Group PCL
SET:CHAYO
Watchlist
Price: 3.1 THB 0.65% Market Closed
Market Cap: 3.5B THB
Have any thoughts about
Chayo Group PCL?
Write Note

Intrinsic Value

The intrinsic value of one CHAYO stock under the Base Case scenario is 4.48 THB. Compared to the current market price of 3.1 THB, Chayo Group PCL is Undervalued by 31%.

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

CHAYO Intrinsic Value
4.48 THB
Undervaluation 31%
Intrinsic Value
Price
C
Base Case Scenario

Valuation Backtest
Chayo Group 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 CHAYO 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 CHAYO?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Chayo Group PCL

Provide an overview of the primary business activities
of Chayo Group PCL.

What unique competitive advantages
does Chayo Group PCL hold over its rivals?

What risks and challenges
does Chayo Group PCL face in the near future?

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

Show all valuation multiples
for Chayo Group PCL.

Provide P/S
for Chayo Group PCL.

Provide P/E
for Chayo Group PCL.

Provide P/OCF
for Chayo Group PCL.

Provide P/FCFE
for Chayo Group PCL.

Provide P/B
for Chayo Group PCL.

Provide EV/S
for Chayo Group PCL.

Provide EV/GP
for Chayo Group PCL.

Provide EV/EBITDA
for Chayo Group PCL.

Provide EV/EBIT
for Chayo Group PCL.

Provide EV/OCF
for Chayo Group PCL.

Provide EV/FCFF
for Chayo Group PCL.

Provide EV/IC
for Chayo Group PCL.

Show me price targets
for Chayo Group PCL made by professional analysts.

What are the Revenue projections
for Chayo Group PCL?

How accurate were the past Revenue estimates
for Chayo Group PCL?

What are the Net Income projections
for Chayo Group PCL?

How accurate were the past Net Income estimates
for Chayo Group PCL?

What are the EPS projections
for Chayo Group PCL?

How accurate were the past EPS estimates
for Chayo Group PCL?

What are the EBIT projections
for Chayo Group PCL?

How accurate were the past EBIT estimates
for Chayo Group PCL?

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

Compare the intrinsic valuations
of Chayo Group PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Chayo Group PCL against its competitors.

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

Compare the P/E ratios
of Chayo Group PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Chayo Group PCL with its peers.

Analyze the financial leverage
of Chayo Group PCL compared to its main competitors.

Show all profitability ratios
for Chayo Group PCL.

Provide ROE
for Chayo Group PCL.

Provide ROA
for Chayo Group PCL.

Provide ROIC
for Chayo Group PCL.

Provide ROCE
for Chayo Group PCL.

Provide Gross Margin
for Chayo Group PCL.

Provide Operating Margin
for Chayo Group PCL.

Provide Net Margin
for Chayo Group PCL.

Provide FCF Margin
for Chayo Group PCL.

Show all solvency ratios
for Chayo Group PCL.

Provide D/E Ratio
for Chayo Group PCL.

Provide D/A Ratio
for Chayo Group PCL.

Provide Interest Coverage Ratio
for Chayo Group PCL.

Provide Altman Z-Score Ratio
for Chayo Group PCL.

Provide Quick Ratio
for Chayo Group PCL.

Provide Current Ratio
for Chayo Group PCL.

Provide Cash Ratio
for Chayo Group PCL.

What is the historical Revenue growth
over the last 5 years for Chayo Group PCL?

What is the historical Net Income growth
over the last 5 years for Chayo Group PCL?

What is the current Free Cash Flow
of Chayo Group PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chayo Group PCL

Current Assets 2.4B
Cash & Short-Term Investments 1.1B
Receivables 1.1B
Other Current Assets 205m
Non-Current Assets 7.4B
Long-Term Investments 29.5m
PP&E 62.9m
Intangibles 4.3m
Other Non-Current Assets 7.3B
Current Liabilities 1.2B
Accounts Payable 6.5m
Accrued Liabilities 78.4m
Short-Term Debt 399.2m
Other Current Liabilities 734.9m
Non-Current Liabilities 5.3B
Long-Term Debt 4.1B
Other Non-Current Liabilities 1.2B
Efficiency

Earnings Waterfall
Chayo Group PCL

Revenue
1.7B THB
Cost of Revenue
-356.1m THB
Gross Profit
1.4B THB
Operating Expenses
-113.2m THB
Operating Income
1.3B THB
Other Expenses
-969.8m THB
Net Income
290.5m THB

Free Cash Flow Analysis
Chayo Group PCL

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

CHAYO Profitability Score
Profitability Due Diligence

Chayo Group PCL's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Operating Income
Positive Net Income
60/100
Profitability
Score

Chayo Group PCL's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

CHAYO Solvency Score
Solvency Due Diligence

Chayo Group PCL's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
38/100
Solvency
Score

Chayo Group PCL's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CHAYO Price Targets Summary
Chayo Group PCL

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

According to Wall Street analysts, the average 1-year price target for CHAYO is 3.71 THB with a low forecast of 2.99 THB and a high forecast of 4.2 THB.

Lowest
Price Target
2.99 THB
4% Downside
Average
Price Target
3.71 THB
20% Upside
Highest
Price Target
4.2 THB
35% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CHAYO?

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 CHAYO 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

Chayo Group PCL

Country

Thailand

Industry

Commercial Services & Supplies

Market Cap

3.5B THB

Dividend Yield

1.13%

Description

Chayo Group Public Co. Ltd. engages in provision of bad debt collection service. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2018-03-22. The firm and its subsidiaries operate the service of tracking and collecting of non-performing loans. The firm operates in five segments comprise of debt collection service, management of non-performing assets, call center services, loan, and products and or services. Its debt collection service provides cost checking services and accelerates operations by companies that have been inspected accurately. management of non-performing assets segment acquire the non-performing loans from financial institutions by the auction through Chayo Asset Management Company Limited. Its call center services are provided through Chayo Call Center Company Limited, its subsidiary. Chayo Property and Service Company Limited and Chayo Capital Company Limited are the operators of lending business secured and unsecured loans. Its other subsidiaries include 555 Shopping Company Limited and Chayo JV Asset Management Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
44/499-504 Phahonyothin Road,, Anusawari subdistrict, Bang Khen district
+6620164499
www.chayo555.com

IPO

2018-03-22

Employees

151

Officers

Vice Chairman, CEO & Acting Business Development MD
Mr. Suksan Yasasin
Acting CFO, Deputy CEO, Acting Business Development MD, Company Secretary & Director
Mr. Kitti Tungsriwong
Executive Director
Mr. Seksan Rangsiyeranon
Managing Director of Executive Support & Director
Ms. Pim Pattamasing Na Ayuthaya
Accounting Manager
Ms. Suphanad Srikusalanukul
Managing Director of Service Business of Chayo Property & Service Company Limited
Ms. Narumol Toprapat
Show More
Executive Director & Finance Manager
Ms. Naowarat Sangkrot
Managing Director of Service Business
Ms. Waraporn Inthanu
Managing Director of Asset Management
Mr. Samanpong Kleanglamyong
Show Less

See Also

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

The intrinsic value of one CHAYO stock under the Base Case scenario is 4.48 THB.

Is CHAYO stock undervalued or overvalued?

Compared to the current market price of 3.1 THB, Chayo Group PCL is Undervalued by 31%.

Back to Top