Rojukis International PCL
SET:KISS
Intrinsic Value
The intrinsic value of one KISS stock under the Base Case scenario is hidden THB. Compared to the current market price of 3.56 THB, Rojukis International PCL is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rojukis International PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Rojukis International PCL
Balance Sheet Decomposition
Rojukis International PCL
Current Assets | 1.2B |
Cash & Short-Term Investments | 397.2m |
Receivables | 655.1m |
Other Current Assets | 190.6m |
Non-Current Assets | 73.5m |
PP&E | 46.4m |
Intangibles | 4.5m |
Other Non-Current Assets | 22.6m |
Free Cash Flow Analysis
Rojukis International PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Rojukis International PCL
Revenue
|
1.2B
THB
|
Cost of Revenue
|
-568.3m
THB
|
Gross Profit
|
601.1m
THB
|
Operating Expenses
|
-400.9m
THB
|
Operating Income
|
200.3m
THB
|
Other Expenses
|
-40.5m
THB
|
Net Income
|
159.7m
THB
|
KISS Profitability Score
Profitability Due Diligence
Rojukis International PCL's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Rojukis International PCL's profitability score is hidden . The higher the profitability score, the more profitable the company is.
KISS Solvency Score
Solvency Due Diligence
Rojukis International PCL's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Rojukis International PCL's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KISS Price Targets Summary
Rojukis International PCL
According to Wall Street analysts, the average 1-year price target for KISS is 5.34 THB with a low forecast of 4.82 THB and a high forecast of 5.99 THB.
Dividends
Current shareholder yield for KISS is hidden .
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 KISS stock under the Base Case scenario is hidden THB.
Compared to the current market price of 3.56 THB, Rojukis International PCL is hidden .