Ratch Group PCL
SET:RATCH
Intrinsic Value
The intrinsic value of one RATCH stock under the Base Case scenario is 63.38 THB. Compared to the current market price of 24.9 THB, Ratch Group PCL is Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ratch Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Ratch Group PCL
Balance Sheet Decomposition
Ratch Group PCL
Current Assets | 26B |
Cash & Short-Term Investments | 15.6B |
Receivables | 7.7B |
Other Current Assets | 2.7B |
Non-Current Assets | 188.3B |
Long-Term Investments | 89.8B |
PP&E | 49.9B |
Intangibles | 18.7B |
Other Non-Current Assets | 29.9B |
Free Cash Flow Analysis
Ratch Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Ratch Group PCL
Revenue
|
33.1B
THB
|
Cost of Revenue
|
-27.3B
THB
|
Gross Profit
|
5.8B
THB
|
Operating Expenses
|
-2.2B
THB
|
Operating Income
|
3.7B
THB
|
Other Expenses
|
2.5B
THB
|
Net Income
|
6.1B
THB
|
RATCH Profitability Score
Profitability Due Diligence
Ratch Group PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Ratch Group PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
RATCH Solvency Score
Solvency Due Diligence
Ratch Group PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Ratch Group PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RATCH Price Targets Summary
Ratch Group PCL
According to Wall Street analysts, the average 1-year price target for RATCH is 35.76 THB with a low forecast of 32.83 THB and a high forecast of 42 THB.
Dividends
Current shareholder yield for RATCH 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 RATCH stock under the Base Case scenario is 63.38 THB.
Compared to the current market price of 24.9 THB, Ratch Group PCL is Undervalued by 61%.