T

Thanapiriya PCL
SET:TNP

Watchlist Manager
Thanapiriya PCL
SET:TNP
Watchlist
Price: 3.24 THB Market Closed
Market Cap: 2.6B THB
Have any thoughts about
Thanapiriya PCL?
Write Note

Intrinsic Value

The intrinsic value of one TNP stock under the Base Case scenario is 4.18 THB. Compared to the current market price of 3.24 THB, Thanapiriya PCL is Undervalued by 22%.

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

TNP Intrinsic Value
4.18 THB
Undervaluation 22%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Thanapiriya PCL

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
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
TNP
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for TNP cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about TNP?
Bearish
Neutral
Bullish

Fundamental Analysis

3.24 THB
Benchmark
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:

Thanapiriya PCL
TH
Retail
Market Cap
2.6B THB
IPO
Nov 18, 2015
Employees
749
Thailand
Market Cap
2.6B THB
Industry
Retail
IPO
Nov 18, 2015
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Thanapiriya PCL

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

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

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

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

Show all valuation multiples
for Thanapiriya PCL.

Provide P/S
for Thanapiriya PCL.

Provide P/E
for Thanapiriya PCL.

Provide P/OCF
for Thanapiriya PCL.

Provide P/FCFE
for Thanapiriya PCL.

Provide P/B
for Thanapiriya PCL.

Provide EV/S
for Thanapiriya PCL.

Provide EV/GP
for Thanapiriya PCL.

Provide EV/EBITDA
for Thanapiriya PCL.

Provide EV/EBIT
for Thanapiriya PCL.

Provide EV/OCF
for Thanapiriya PCL.

Provide EV/FCFF
for Thanapiriya PCL.

Provide EV/IC
for Thanapiriya PCL.

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

What are the Revenue projections
for Thanapiriya PCL?

How accurate were the past Revenue estimates
for Thanapiriya PCL?

What are the Net Income projections
for Thanapiriya PCL?

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

What are the EPS projections
for Thanapiriya PCL?

How accurate were the past EPS estimates
for Thanapiriya PCL?

What are the EBIT projections
for Thanapiriya PCL?

How accurate were the past EBIT estimates
for Thanapiriya PCL?

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

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

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

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

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

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

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

Show all profitability ratios
for Thanapiriya PCL.

Provide ROE
for Thanapiriya PCL.

Provide ROA
for Thanapiriya PCL.

Provide ROIC
for Thanapiriya PCL.

Provide ROCE
for Thanapiriya PCL.

Provide Gross Margin
for Thanapiriya PCL.

Provide Operating Margin
for Thanapiriya PCL.

Provide Net Margin
for Thanapiriya PCL.

Provide FCF Margin
for Thanapiriya PCL.

Show all solvency ratios
for Thanapiriya PCL.

Provide D/E Ratio
for Thanapiriya PCL.

Provide D/A Ratio
for Thanapiriya PCL.

Provide Interest Coverage Ratio
for Thanapiriya PCL.

Provide Altman Z-Score Ratio
for Thanapiriya PCL.

Provide Quick Ratio
for Thanapiriya PCL.

Provide Current Ratio
for Thanapiriya PCL.

Provide Cash Ratio
for Thanapiriya PCL.

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

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

What is the current Free Cash Flow
of Thanapiriya PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thanapiriya PCL

Current Assets 577.6m
Cash & Short-Term Investments 111.3m
Receivables 19.7m
Other Current Assets 446.5m
Non-Current Assets 924.3m
PP&E 909.6m
Intangibles 3.3m
Other Non-Current Assets 11.4m
Current Liabilities 268.3m
Accounts Payable 222.2m
Accrued Liabilities 13.6m
Other Current Liabilities 32.5m
Non-Current Liabilities 90.1m
Long-Term Debt 84m
Other Non-Current Liabilities 6.1m
Efficiency

Earnings Waterfall
Thanapiriya PCL

Revenue
2.8B THB
Cost of Revenue
-2.3B THB
Gross Profit
490.2m THB
Operating Expenses
-261.5m THB
Operating Income
228.7m THB
Other Expenses
-46.4m THB
Net Income
182.4m THB
Fundamental Scores

TNP Profitability Score
Profitability Due Diligence

Thanapiriya PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive Gross Profit
Positive Revenue Growth Forecast
53/100
Profitability
Score

Thanapiriya PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

TNP Solvency Score
Solvency Due Diligence

Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
89/100
Solvency
Score

Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TNP Price Targets Summary
Thanapiriya PCL

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

According to Wall Street analysts, the average 1-year price target for TNP is 5.1 THB with a low forecast of 5.05 THB and a high forecast of 5.25 THB.

Lowest
Price Target
5.05 THB
56% Upside
Average
Price Target
5.1 THB
57% Upside
Highest
Price Target
5.25 THB
62% Upside
View Analyst Estimates
View Analyst Estimates

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 TNP 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
What is the Intrinsic Value of one TNP stock?

The intrinsic value of one TNP stock under the Base Case scenario is 4.18 THB.

Is TNP stock undervalued or overvalued?

Compared to the current market price of 3.24 THB, Thanapiriya PCL is Undervalued by 22%.

Back to Top