Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
AU.BK
HoldFallen FavouriteAfter You Public Company Limited · Consumer Cyclical · Thailand · $105M · Avg Vol: $71K/d
54
StockRankGet insider-trade alerts
Q
76
V
44
M
29
P/E (TTM)
19.3x
ROE
18.8%
D/E
0.3x
Dividend %
5.9%
COMPANY DESCRIPTION
After You Public Company Limited, together with its subsidiaries, operates food and beverage outlets in Thailand.
FINANCIAL SUMMARY (THB)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 937.7M | 1.2B | 1.6B | 1.6B | 19.9% | 1.6B | 1.6B | 1.8B | 5.0% |
| EPS (THB) | 0.15 | 0.22 | 0.36 | 0.25 | 19.9% | 0.22 | 0.21 | 0.27 | 4.9% |
| Shares | 815.6M | 815.6M | 815.6M | 815.6M | 0.0% | 815.6M | — | — | — |
| Debt | 156.9M | 219.4M | 211.8M | 236.0M | 14.6% | 257.3M | — | — | — |
| Equity | 926.8M | 982.4M | 1.1B | 1.0B | 3.7% | — | — | — | — |
| Op CF | 270.6M | 349.5M | 435.1M | 361.3M | 10.1% | 351.3M | — | — | — |
| Inv CF | -186.1M | -147.1M | -72.2M | 159.9M | — | — | — | — | — |
| Fin CF | -71.0M | -216.3M | -278.0M | -376.3M | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)-8.6%
SMA 50SMA 200
Close
$0.129
RSI (14)
25.0
52W High
$0.1887
From 52W High
0.7%
SCORE BREAKDOWN
Quality
76
ROIC
18.8%84.1
ROE
18.8%81.2
GP/Assets
65.2%88.8
Op. Margin
11.6%72.8
FCF/Assets
19.2%95.2
Piotroski
530.8
Int. Cover
21.1x68.6
D/E Ratio
0.28x63.2
Current Ratio
1.90x63.0
Value
44
P/E (TTM)
19.3x44.7
EV/EBITDA
14.0x31.8
P/FCF
11.8x62.8
P/B
3.8x23.0
P/S
2.1x25.5
Div Yield
5.9%87.3
Momentum
29
52W High %
68%37.2
RS 6M
-37%16.1
SMA 50/200
0.99x51.3
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
—N/A
Q Growth
-32%16.0
FUNDAMENTALS
Market Cap
$105M
P/E (Forward)
15.4x
Gross Margin
60.9%
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of AU.BK are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| AU.BK | After You Public Company Limited(you) | $105M | 54 | Hold |
| M.BK | MK Restaurant Group Public Company Limited | $586M | 45 | Hold |
| AJ.BK | A.J. Plast Public Company Limited | $67M | 56 | Hold |
| KYE.BK | Kang Yong Electric Public Company Limited | $170M | 45 | Hold |
| LRH.BK | Laguna Resorts & Hotels Public Company Limited | $137M | 68 | Buy |
| SPA.BK | Siam Wellness Group Public Company Limited | $118M | 37 | Hold |
| S.BK | Singha Estate Public Company Limited | $111M | 35 | Sell |
| BGC.BK | BG Container Glass Public Company Limited | $136M | 76 | Buy |
| THIP.BK | Thantawan Industry Public Company Limited | $60M | 73 | Buy |
| SHR.BK | S Hotels and Resorts Public Company Limited | $176M | 32 | Sell |
Peer medians: ROE 9.4% · P/E 13.6x · Gross margin 26.8%