R

Rojukis International PCL
SET:KISS

Watchlist Manager
Rojukis International PCL
SET:KISS
Watchlist
Price: 3.52 THB 2.33% Market Closed
Market Cap: 2.1B THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one KISS stock under the Base Case scenario is 6.87 THB. Compared to the current market price of 3.52 THB, Rojukis International PCL is Undervalued by 49%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KISS Relative Value
Base Case
6.87 THB
Undervaluation 49%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
96
vs Industry
21
Median 3Y
4.2
Median 5Y
4.8
Industry
1
Forward
1.7
More Details
13.2
P/E
P/E
Price to Earnings
13.2
vs History
96
vs Industry
28
Median 3Y
29.6
Median 5Y
37.4
Industry
16.4
Forward
12.3
More Details
14.9
P/OCF
P/OCF
Price to OCF
14.9
vs History
96
vs Industry
11
Median 3Y
39.4
Median 5Y
35.7
Industry
11.5
More Details
127.9
P/FCFE
P/FCFE
Price to FCFE
127.9
vs History
7
vs Industry
17
Median 3Y
46
Median 5Y
43.7
Industry
17.6
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
96
vs Industry
24
Median 3Y
3.6
Median 5Y
3.9
Industry
1.5
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
96
vs Industry
29
Median 3Y
3.5
Median 5Y
4.1
Industry
1.1
Forward
1.4
More Details
2.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.9
vs History
96
vs Industry
45
Median 3Y
6.6
Median 5Y
7.9
Industry
3.7
More Details
7.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.8
vs History
96
vs Industry
40
Median 3Y
15.3
Median 5Y
22.2
Industry
9.6
Forward
7.3
More Details
8.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.6
vs History
96
vs Industry
45
Median 3Y
16.6
Median 5Y
22.9
Industry
12.5
Forward
8
More Details
12.1
EV/OCF
EV/OCF
Enterprise Value to OCF
12.1
vs History
96
vs Industry
15
Median 3Y
33
Median 5Y
30.4
Industry
11.9
More Details
12.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12.5
vs History
96
vs Industry
15
Median 3Y
39.1
Median 5Y
34.8
Industry
15.1
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
96
vs Industry
17
Median 3Y
4.6
Median 5Y
5.5
Industry
1.2
More Details

Multiples Across Competitors

KISS Competitors Multiples
Rojukis International PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Rojukis International PCL
SET:KISS
2.1B THB 1.8 13.2 7.8 8.6
FR
L'Oreal SA
PAR:OR
199.9B EUR 4.6 31.2 19.2 23.3
UK
Unilever PLC
LSE:ULVR
116.1B GBP 2.2 23.7 146.6 169.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.7 51.5 36.1 39.7
UK
HALEON PLC
LSE:HLN
34.2B GBP 3 23.7 14.1 15.9
DE
Beiersdorf AG
XETRA:BEI
26.8B EUR 2.7 29.3 12.4 15.1
US
Estee Lauder Companies Inc
NYSE:EL
21.4B USD 1.4 -30.5 11.3 17.6
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 26.1 11.2 18
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9.2 -286.1 42.2 45.3
CN
Giant Biogene Holding Co Ltd
HKEX:2367
79.3B HKD 13.4 36.1 27.9 28.4
IN
Dabur India Ltd
NSE:DABUR
858.9B INR 6.8 47.8 35.8 43.7
P/E Multiple
Earnings Growth PEG
TH
R
Rojukis International PCL
SET:KISS
Average P/E: 31.4
13.2
17%
0.8
FR
L'Oreal SA
PAR:OR
31.2
9%
3.5
UK
Unilever PLC
LSE:ULVR
23.7
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.5
9%
5.7
UK
HALEON PLC
LSE:HLN
23.7
13%
1.8
DE
Beiersdorf AG
XETRA:BEI
29.3
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -30.5
43%
N/A
JP
Kao Corp
TSE:4452
26.1
10%
2.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -286.1 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
36.1
25%
1.4
IN
Dabur India Ltd
NSE:DABUR
47.8
9%
5.3

See Also

Summary
KISS intrinsic value, competitors valuation, and company profile.
DCF Valuation
KISS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KISS stock valuation using valuation multiples.
Wall Street Estimates
KISS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KISS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.