O

Osotspa PCL
SET:OSP

Watchlist Manager
Osotspa PCL
SET:OSP
Watchlist
Price: 20.9 THB Market Closed
Market Cap: 62.8B THB
Have any thoughts about
Osotspa PCL?
Write Note

Intrinsic Value

The intrinsic value of one OSP stock under the Base Case scenario is 26.61 THB. Compared to the current market price of 20.9 THB, Osotspa PCL is Undervalued by 21%.

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

OSP Intrinsic Value
26.61 THB
Undervaluation 21%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation Backtest
Osotspa 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 OSP 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 OSP?
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 Osotspa PCL

Provide an overview of the primary business activities
of Osotspa PCL.

What unique competitive advantages
does Osotspa PCL hold over its rivals?

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

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

Show all valuation multiples
for Osotspa PCL.

Provide P/S
for Osotspa PCL.

Provide P/E
for Osotspa PCL.

Provide P/OCF
for Osotspa PCL.

Provide P/FCFE
for Osotspa PCL.

Provide P/B
for Osotspa PCL.

Provide EV/S
for Osotspa PCL.

Provide EV/GP
for Osotspa PCL.

Provide EV/EBITDA
for Osotspa PCL.

Provide EV/EBIT
for Osotspa PCL.

Provide EV/OCF
for Osotspa PCL.

Provide EV/FCFF
for Osotspa PCL.

Provide EV/IC
for Osotspa PCL.

Show me price targets
for Osotspa PCL made by professional analysts.

What are the Revenue projections
for Osotspa PCL?

How accurate were the past Revenue estimates
for Osotspa PCL?

What are the Net Income projections
for Osotspa PCL?

How accurate were the past Net Income estimates
for Osotspa PCL?

What are the EPS projections
for Osotspa PCL?

How accurate were the past EPS estimates
for Osotspa PCL?

What are the EBIT projections
for Osotspa PCL?

How accurate were the past EBIT estimates
for Osotspa PCL?

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

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

Compare historical revenue growth rates
of Osotspa PCL against its competitors.

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

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

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

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

Show all profitability ratios
for Osotspa PCL.

Provide ROE
for Osotspa PCL.

Provide ROA
for Osotspa PCL.

Provide ROIC
for Osotspa PCL.

Provide ROCE
for Osotspa PCL.

Provide Gross Margin
for Osotspa PCL.

Provide Operating Margin
for Osotspa PCL.

Provide Net Margin
for Osotspa PCL.

Provide FCF Margin
for Osotspa PCL.

Show all solvency ratios
for Osotspa PCL.

Provide D/E Ratio
for Osotspa PCL.

Provide D/A Ratio
for Osotspa PCL.

Provide Interest Coverage Ratio
for Osotspa PCL.

Provide Altman Z-Score Ratio
for Osotspa PCL.

Provide Quick Ratio
for Osotspa PCL.

Provide Current Ratio
for Osotspa PCL.

Provide Cash Ratio
for Osotspa PCL.

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

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

What is the current Free Cash Flow
of Osotspa PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Osotspa PCL

Current Assets 9.9B
Cash & Short-Term Investments 1.8B
Receivables 4.1B
Other Current Assets 4B
Non-Current Assets 14.1B
Long-Term Investments 877.1m
PP&E 12.7B
Intangibles 234.2m
Other Non-Current Assets 334.1m
Current Liabilities 8.1B
Accounts Payable 2B
Short-Term Debt 3B
Other Current Liabilities 3B
Non-Current Liabilities 1.2B
Long-Term Debt 380.1m
Other Non-Current Liabilities 809.8m
Efficiency

Earnings Waterfall
Osotspa PCL

Revenue
27.2B THB
Cost of Revenue
-17.2B THB
Gross Profit
9.9B THB
Operating Expenses
-8B THB
Operating Income
1.9B THB
Other Expenses
-410.7m THB
Net Income
1.5B THB

Free Cash Flow Analysis
Osotspa PCL

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

OSP Profitability Score
Profitability Due Diligence

Osotspa PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
51/100
Profitability
Score

Osotspa PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

OSP Solvency Score
Solvency Due Diligence

Osotspa PCL's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Low D/E
Long-Term Solvency
77/100
Solvency
Score

Osotspa PCL's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OSP Price Targets Summary
Osotspa PCL

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

According to Wall Street analysts, the average 1-year price target for OSP is 27.85 THB with a low forecast of 22.12 THB and a high forecast of 34.65 THB.

Lowest
Price Target
22.12 THB
6% Upside
Average
Price Target
27.85 THB
33% Upside
Highest
Price Target
34.65 THB
66% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for OSP?

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 OSP 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

Osotspa PCL

Country

Thailand

Industry

Beverages

Market Cap

62.8B THB

Dividend Yield

3.59%

Description

Osotspa Public Co. Ltd. engages in manufacture and distribution of consumer products. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2018-10-17. The firm and its subsidiaries are principally engaged in the manufacture and distribution of consumer products, comprising energy drinks and personal care products. The firm operates through three segments: Beverage, Personal care and Others. Its products include non-alcoholic beverage products, personal care products, and health products and candy. The Company’s wholly owned subsidiaries include Osotspa Beverages Co., Ltd., Greensville Co., Ltd., Siam Glass Industry Co., Ltd., Siam Glass Ayutthaya Co., Ltd., SSB Enterprise Co., Ltd., Osotspa Innovation Centre Co., Ltd., Osotspa Dairy Co., Ltd., Osotspa Enterprise Co., Ltd., OSOTSPA USA, INC., Siam Bev Manufacturing Co., Ltd., Myanmar Osotspa Company Limited and Osotspa Europe Limited.

Contact

BANGKOK METROPOLIS
Bangkok
348 Ramkhamhaeng Road,, Hua Mak Subdistrict, Bang Kapi District,
+6623511000
www.osotspa.com

IPO

2018-10-17

Employees

5 190

Officers

President, CEO & Executive Director
Ms. Wannipa Bhakdibutr
Chief Operating Officer
Ms. Porntida Boonsa
Executive Director
Mr. Niti Osathanugrah
Group Chief Financial Officer
Ms. Ratiporn Ratcharoen
Head of Accounting Services
Mr. Anucha Chawakitkosol
Head of Finance & Accounting - Thailand and Head of Risk Management & Compliance
Ms. Chidapa Amralikit
Show More
Chief Manufacturing Officer
Mr. Nukit Chonlacoop
Show Less

See Also

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

The intrinsic value of one OSP stock under the Base Case scenario is 26.61 THB.

Is OSP stock undervalued or overvalued?

Compared to the current market price of 20.9 THB, Osotspa PCL is Undervalued by 21%.

Back to Top