UOB Kay Hian Securities Thailand PCL
SET:UOBKH
Intrinsic Value
The intrinsic value of one UOBKH stock under the Base Case scenario is 8.06 THB. Compared to the current market price of 5.35 THB, UOB Kay Hian Securities Thailand PCL is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
UOB Kay Hian Securities Thailand PCL
Fundamental Analysis


Revenue & Expenses Breakdown
UOB Kay Hian Securities Thailand PCL
Balance Sheet Decomposition
UOB Kay Hian Securities Thailand PCL
Current Assets | 5B |
Cash & Short-Term Investments | 1.6B |
Receivables | 3.4B |
Other Current Assets | 7.2m |
Non-Current Assets | 1.2B |
Long-Term Investments | 861.1m |
PP&E | 87.3m |
Intangibles | 34.6m |
Other Non-Current Assets | 170m |
Free Cash Flow Analysis
UOB Kay Hian Securities Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
UOB Kay Hian Securities Thailand PCL
Revenue
|
989.5m
THB
|
Cost of Revenue
|
-191.9m
THB
|
Gross Profit
|
797.6m
THB
|
Operating Expenses
|
-733.6m
THB
|
Operating Income
|
64m
THB
|
Other Expenses
|
-194m
THB
|
Net Income
|
-130m
THB
|
UOBKH Profitability Score
Profitability Due Diligence
UOB Kay Hian Securities Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
UOB Kay Hian Securities Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
UOBKH Solvency Score
Solvency Due Diligence
UOB Kay Hian Securities Thailand PCL's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
UOB Kay Hian Securities Thailand PCL's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UOBKH Price Targets Summary
UOB Kay Hian Securities Thailand PCL
Dividends
Current shareholder yield for UOBKH 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 UOBKH stock under the Base Case scenario is 8.06 THB.
Compared to the current market price of 5.35 THB, UOB Kay Hian Securities Thailand PCL is Undervalued by 34%.