W

Warrix Sport PCL
SET:WARRIX

Watchlist Manager
Warrix Sport PCL
SET:WARRIX
Watchlist
Price: 4.06 THB 0.5% Market Closed
Market Cap: 2.4B THB
Have any thoughts about
Warrix Sport PCL?
Write Note

Intrinsic Value

The intrinsic value of one WARRIX stock under the Base Case scenario is 6.17 THB. Compared to the current market price of 4.06 THB, Warrix Sport PCL is Undervalued by 34%.

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

WARRIX Intrinsic Value
6.17 THB
Undervaluation 34%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Warrix Sport 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 WARRIX 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 WARRIX?
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 Warrix Sport PCL

Provide an overview of the primary business activities
of Warrix Sport PCL.

What unique competitive advantages
does Warrix Sport PCL hold over its rivals?

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

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

Show all valuation multiples
for Warrix Sport PCL.

Provide P/S
for Warrix Sport PCL.

Provide P/E
for Warrix Sport PCL.

Provide P/OCF
for Warrix Sport PCL.

Provide P/FCFE
for Warrix Sport PCL.

Provide P/B
for Warrix Sport PCL.

Provide EV/S
for Warrix Sport PCL.

Provide EV/GP
for Warrix Sport PCL.

Provide EV/EBITDA
for Warrix Sport PCL.

Provide EV/EBIT
for Warrix Sport PCL.

Provide EV/OCF
for Warrix Sport PCL.

Provide EV/FCFF
for Warrix Sport PCL.

Provide EV/IC
for Warrix Sport PCL.

Show me price targets
for Warrix Sport PCL made by professional analysts.

What are the Revenue projections
for Warrix Sport PCL?

How accurate were the past Revenue estimates
for Warrix Sport PCL?

What are the Net Income projections
for Warrix Sport PCL?

How accurate were the past Net Income estimates
for Warrix Sport PCL?

What are the EPS projections
for Warrix Sport PCL?

How accurate were the past EPS estimates
for Warrix Sport PCL?

What are the EBIT projections
for Warrix Sport PCL?

How accurate were the past EBIT estimates
for Warrix Sport PCL?

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

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

Compare historical revenue growth rates
of Warrix Sport PCL against its competitors.

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

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

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

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

Show all profitability ratios
for Warrix Sport PCL.

Provide ROE
for Warrix Sport PCL.

Provide ROA
for Warrix Sport PCL.

Provide ROIC
for Warrix Sport PCL.

Provide ROCE
for Warrix Sport PCL.

Provide Gross Margin
for Warrix Sport PCL.

Provide Operating Margin
for Warrix Sport PCL.

Provide Net Margin
for Warrix Sport PCL.

Provide FCF Margin
for Warrix Sport PCL.

Show all solvency ratios
for Warrix Sport PCL.

Provide D/E Ratio
for Warrix Sport PCL.

Provide D/A Ratio
for Warrix Sport PCL.

Provide Interest Coverage Ratio
for Warrix Sport PCL.

Provide Altman Z-Score Ratio
for Warrix Sport PCL.

Provide Quick Ratio
for Warrix Sport PCL.

Provide Current Ratio
for Warrix Sport PCL.

Provide Cash Ratio
for Warrix Sport PCL.

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

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

What is the current Free Cash Flow
of Warrix Sport PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Warrix Sport PCL

Balance Sheet Decomposition
Warrix Sport PCL

Current Assets 1.4B
Cash & Short-Term Investments 543.6m
Receivables 276.5m
Other Current Assets 569.3m
Non-Current Assets 382.1m
Long-Term Investments 50.7m
PP&E 256.2m
Intangibles 54.1m
Other Non-Current Assets 21m
Current Liabilities 240.2m
Accounts Payable 128m
Accrued Liabilities 26.3m
Other Current Liabilities 85.9m
Non-Current Liabilities 123m
Long-Term Debt 109.4m
Other Non-Current Liabilities 13.6m
Efficiency

Earnings Waterfall
Warrix Sport PCL

Revenue
1.3B THB
Cost of Revenue
-665.8m THB
Gross Profit
636.6m THB
Operating Expenses
-451.8m THB
Operating Income
184.9m THB
Other Expenses
-48.3m THB
Net Income
136.5m THB

Free Cash Flow Analysis
Warrix Sport PCL

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

WARRIX Profitability Score
Profitability Due Diligence

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

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Year Average ROIC
Positive Operating Income
51/100
Profitability
Score

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

WARRIX Solvency Score
Solvency Due Diligence

Warrix Sport PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Warrix Sport PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WARRIX Price Targets Summary
Warrix Sport PCL

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

According to Wall Street analysts, the average 1-year price target for WARRIX is 4.54 THB with a low forecast of 4.09 THB and a high forecast of 5.04 THB.

Lowest
Price Target
4.09 THB
1% Upside
Average
Price Target
4.54 THB
12% Upside
Highest
Price Target
5.04 THB
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WARRIX?

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 WARRIX 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

Warrix Sport PCL

Country

Thailand

Industry

Textiles, Apparel & Luxury Goods

Market Cap

2.4B THB

Dividend Yield

2.52%

Description

Warrix Sport Pcl manufactures sports apparel. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2022-12-21. The firm produces jerseys, sports outfits, training equipment, sneakers, bags, suits and others. Its product categories include national teams, clubs/educational institutions, man, woman, child, sport, Sports equipment and Warrix Consumer. The firm offers Thai national team shirts and Thailand national football team kits. The company also offers various accessories for various sports, such as football, badminton, golf and others. Its brands include White Label, ONTRACK, BMMF10, Twins Special, Harbinger, Dever and Json. The company offers its products through its Website and various online channels. Its storefronts are located at Fort Warrix (Stadium One), Changsuek Official Store, Warrix Shop Sathorn, Warrix Shop The EmQuartier, Changsuek Store Korat, Warrix BCC Shop, The Mall Bangkapi - SportMall, The Mall Bangkhae - SportMall, The Mall Thaphra - SportMall, The Mall Ngamwongwan - SportMall and others.

Contact

BANGKOK METROPOLIS
Bangkok
849/6-8 Rama VI Road, Wang-Mai, Pathumwan
+6621171300
www.warrix.co.th

IPO

2022-12-21

Employees

-

Officers

CEO & Director
Mr. Wisan Wanasaksrisakul
Company Secretary
Ms. Hannah Thaveekul

See Also

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

The intrinsic value of one WARRIX stock under the Base Case scenario is 6.17 THB.

Is WARRIX stock undervalued or overvalued?

Compared to the current market price of 4.06 THB, Warrix Sport PCL is Undervalued by 34%.

Back to Top