S

S Hotels and Resorts PCL
SET:SHR

Watchlist Manager
S Hotels and Resorts PCL
SET:SHR
Watchlist
Price: 2.26 THB 3.67% Market Closed
Market Cap: 8.1B THB
Have any thoughts about
S Hotels and Resorts PCL?
Write Note

Intrinsic Value

The intrinsic value of one SHR stock under the Base Case scenario is 5.35 THB. Compared to the current market price of 2.26 THB, S Hotels and Resorts PCL is Undervalued by 58%.

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

SHR Intrinsic Value
5.35 THB
Undervaluation 58%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
S Hotels and Resorts 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 SHR 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 SHR?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about S Hotels and Resorts PCL

Provide an overview of the primary business activities
of S Hotels and Resorts PCL.

What unique competitive advantages
does S Hotels and Resorts PCL hold over its rivals?

What risks and challenges
does S Hotels and Resorts PCL face in the near future?

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

Show all valuation multiples
for S Hotels and Resorts PCL.

Provide P/S
for S Hotels and Resorts PCL.

Provide P/E
for S Hotels and Resorts PCL.

Provide P/OCF
for S Hotels and Resorts PCL.

Provide P/FCFE
for S Hotels and Resorts PCL.

Provide P/B
for S Hotels and Resorts PCL.

Provide EV/S
for S Hotels and Resorts PCL.

Provide EV/GP
for S Hotels and Resorts PCL.

Provide EV/EBITDA
for S Hotels and Resorts PCL.

Provide EV/EBIT
for S Hotels and Resorts PCL.

Provide EV/OCF
for S Hotels and Resorts PCL.

Provide EV/FCFF
for S Hotels and Resorts PCL.

Provide EV/IC
for S Hotels and Resorts PCL.

Show me price targets
for S Hotels and Resorts PCL made by professional analysts.

What are the Revenue projections
for S Hotels and Resorts PCL?

How accurate were the past Revenue estimates
for S Hotels and Resorts PCL?

What are the Net Income projections
for S Hotels and Resorts PCL?

How accurate were the past Net Income estimates
for S Hotels and Resorts PCL?

What are the EPS projections
for S Hotels and Resorts PCL?

How accurate were the past EPS estimates
for S Hotels and Resorts PCL?

What are the EBIT projections
for S Hotels and Resorts PCL?

How accurate were the past EBIT estimates
for S Hotels and Resorts PCL?

Compare the revenue forecasts
for S Hotels and Resorts PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of S Hotels and Resorts PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of S Hotels and Resorts PCL against its competitors.

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

Compare the P/E ratios
of S Hotels and Resorts PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing S Hotels and Resorts PCL with its peers.

Analyze the financial leverage
of S Hotels and Resorts PCL compared to its main competitors.

Show all profitability ratios
for S Hotels and Resorts PCL.

Provide ROE
for S Hotels and Resorts PCL.

Provide ROA
for S Hotels and Resorts PCL.

Provide ROIC
for S Hotels and Resorts PCL.

Provide ROCE
for S Hotels and Resorts PCL.

Provide Gross Margin
for S Hotels and Resorts PCL.

Provide Operating Margin
for S Hotels and Resorts PCL.

Provide Net Margin
for S Hotels and Resorts PCL.

Provide FCF Margin
for S Hotels and Resorts PCL.

Show all solvency ratios
for S Hotels and Resorts PCL.

Provide D/E Ratio
for S Hotels and Resorts PCL.

Provide D/A Ratio
for S Hotels and Resorts PCL.

Provide Interest Coverage Ratio
for S Hotels and Resorts PCL.

Provide Altman Z-Score Ratio
for S Hotels and Resorts PCL.

Provide Quick Ratio
for S Hotels and Resorts PCL.

Provide Current Ratio
for S Hotels and Resorts PCL.

Provide Cash Ratio
for S Hotels and Resorts PCL.

What is the historical Revenue growth
over the last 5 years for S Hotels and Resorts PCL?

What is the historical Net Income growth
over the last 5 years for S Hotels and Resorts PCL?

What is the current Free Cash Flow
of S Hotels and Resorts PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for S Hotels and Resorts PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
S Hotels and Resorts PCL

Current Assets 3.4B
Cash & Short-Term Investments 2.2B
Receivables 407.6m
Other Current Assets 814m
Non-Current Assets 35.5B
Long-Term Investments 682.1m
PP&E 31.9B
Intangibles 1.8B
Other Non-Current Assets 1.1B
Current Liabilities 6.3B
Accounts Payable 1B
Short-Term Debt 200m
Other Current Liabilities 5.1B
Non-Current Liabilities 15.4B
Long-Term Debt 13.7B
Other Non-Current Liabilities 1.7B
Efficiency

Earnings Waterfall
S Hotels and Resorts PCL

Revenue
10.1B THB
Cost of Revenue
-6.4B THB
Gross Profit
3.7B THB
Operating Expenses
-2.1B THB
Operating Income
1.6B THB
Other Expenses
-1.5B THB
Net Income
118.8m THB

Free Cash Flow Analysis
S Hotels and Resorts PCL

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

SHR Profitability Score
Profitability Due Diligence

S Hotels and Resorts PCL's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Gross Profit
ROIC is Increasing
44/100
Profitability
Score

S Hotels and Resorts PCL's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

SHR Solvency Score
Solvency Due Diligence

S Hotels and Resorts PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
25/100
Solvency
Score

S Hotels and Resorts PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SHR Price Targets Summary
S Hotels and Resorts PCL

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

According to Wall Street analysts, the average 1-year price target for SHR is 3.24 THB with a low forecast of 2.22 THB and a high forecast of 3.99 THB.

Lowest
Price Target
2.22 THB
2% Downside
Average
Price Target
3.24 THB
43% Upside
Highest
Price Target
3.99 THB
77% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SHR?

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 SHR 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

S Hotels and Resorts PCL

Country

Thailand

Industry

Hotels, Restaurants & Leisure

Market Cap

8.1B THB

Dividend Yield

0.66%

Description

S Hotels & Resorts Public Co., Ltd. is a holding company, which engages in the management of hotels, resorts, and investments in international locations. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2019-11-12. The Company’s segments include Hospitality business - Own Operate (Thailand, Republic of Maldives), Hospitality business - Outrigger (Republic of Mauritius, Republic of Fiji), Hospitality business - Crossroad (Republic of Maldives), Hospitality business - UK and Others. The company operates approximately 38 hotels and resorts, including the Self-Managed Hotels, Outrigger Hotels, Project CROSSROADS Phase I Hotels, United Kingdom Portfolio Hotels and Joint Ventures Hotels with the total of approximately 4,522 rooms. Its brands include Mercure, Holiday Inn, Santiburi Koh Samui, SAii, Curio Collection by Hilton, Hard Rock, Outrigger and SO/. Its hotels and resorts include Santiburi Koh Samui, SAii Phi Phi Island Village, SAii Laguna Phuket, SAii Koh Samui Choengmon, Kanotta Maldives Resort, Outrigger Fiji Beach Resort, Castaway Island, and others.

Contact

BANGKOK METROPOLIS
Bangkok
123 Suntower Building B, 0th Floor, Vibhavadi-Rangsit Rd, Chom Phon, Charuchack
+6626176467
shotelsresorts.com

IPO

2019-11-12

Employees

2 273

Officers

CEO & Director
Mr. Michael David Marshall
CFO & Company Secretary
Mr. Issarin Patramai
Senior Vice President of Operations
Mr. Stefano Alberto Ruzza
Vice President of Accounting
Ms. Supapun Sthianrapapong
Vice President of Corporate Finance
Mr. Ekachai Keeratikrittin
Investor Relations Manager
Mr. Korkiat Makpirom
Show More
Vice President of Human Resources, Brand Culture & Corporate Culture
Ms. Patteera Maneesri
Head of Internal Audit & Assistant Vice President of Internal Audit
Mr. Saratool Sakarin
Show Less

See Also

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

The intrinsic value of one SHR stock under the Base Case scenario is 5.35 THB.

Is SHR stock undervalued or overvalued?

Compared to the current market price of 2.26 THB, S Hotels and Resorts PCL is Undervalued by 58%.

Back to Top