Polyplex (Thailand) Public Company Limited, together with its subsidiaries, manufactures and distributes polyester films and chips, metalized films, extrusion coated films, cast polypropylene films, silicone coated films, and PET resins in Thailand and internationally.
The last earnings update was 39 days ago.
Discounted Cash Flow Calculation for DB:PKW using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
DB:PKW DCF 1st Stage: Next 10 year cash flow forecast
The current share price of
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Polyplex (Thailand)'s earnings available for a low price, and how does
this compare to other companies in the same industry?
Polyplex (Thailand)'s earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
Unable to determine if Polyplex (Thailand) is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Polyplex (Thailand)'s performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
5/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Polyplex (Thailand)'s finances.
The net worth of a company is the difference between its assets and liabilities.
Polyplex (Thailand) is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Polyplex (Thailand)'s cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Polyplex (Thailand)'s finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
High level of physical assets or inventory.
Debt is covered by short term assets, assets are 2.1x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Amit Prakash serves as Profit Centre Head of Thailand & Turkey at Polyplex Corporation Limited. Mr. Prakash has been the Managing Director and Director of Polyplex (Thailand) Public Company Limited since February 10, 2015. He has an MBA in Marketing from Warwick Business School.
Insufficient data for Amit to compare compensation growth.
Insufficient data for Amit to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure
Average tenure and age of the
management team in years:
The average tenure for the Polyplex (Thailand) management team is over 5 years, this suggests they are a seasoned and experienced team.
MD & Director
Chief Financial Officer
Head of HR
Head of Sales & Marketing
Business Head of SARALAM division
Head of Sales & Marketing - Thick PET Film
Head of F&A - Rayong
Head of Supply Chain Management
Business Head of CPP & Blown PP films and Sales & Marketing head SEA
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The average tenure for the Polyplex (Thailand) board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Polyplex (Thailand) Public Company Limited, together with its subsidiaries, manufactures and distributes polyester films and chips, metalized films, extrusion coated films, cast polypropylene films, silicone coated films, and PET resins in Thailand and internationally. It offers Sarafil range of plastic films, such as BOPET, bi-oriented polypropylene, cast polypropylene, blown polypropylene, and sustainable films for use in packaging, electrical, industrial, pressure sensitive, and other applications. The company also provides Saracote range of silicone coated films, including silicone coated release liner-labels and specialty, shingle roofing tapes, release film liners, and silicone primer coated liners for use in labels, tapes, and roofing shingles, as well as in peel and stick underlayments. In addition, it offers Saralam range of extrusion coated film products comprising reflective insulation films; decorative lamination films; thin and thick gauge polyester thermal lamination films; and polypropylene, polyester, nylon, and UV polyester thermal lamination films for use in book covers, identity cards, carton lamination, wide format commercial films, etc. The company also manufactures and distributes recycled plastic products. The company was founded in 2002 and is headquartered in Bangkok, Thailand. Polyplex (Thailand) Public Company Limited is a subsidiary of Polyplex Corporation Limited.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.