Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
SPA.BK
HoldFallen FavouriteSiam Wellness Group Public Company Limited · Consumer Cyclical · Thailand · $118M · Avg Vol: $175K/d
37
StockRankGet insider-trade alerts
Q
51
V
38
M
40
P/E (TTM)
20.3x
ROE
16.3%
D/E
0.9x
Dividend %
3.3%
COMPANY DESCRIPTION
Siam Wellness Group Public Company Limited, together with its subsidiaries, engages in the spa services businesses in Thailand. It operates through three segments: Spa Services; Sales of Spa Products and Healthy Products; and Hotel and Restaurant.
FINANCIAL SUMMARY (THB)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711.3M | 1.4B | 1.6B | 1.6B | 31.6% | 1.8B | 1.9B | 2.0B | 10.6% |
| EPS (THB) | -0.07 | 0.26 | 0.24 | 0.15 | -24.7% | 0.15 | 0.16 | 0.19 | 13.2% |
| Shares | 1.3B | 1.3B | 1.3B | 1.3B | -0.0% | 1.3B | — | — | — |
| Debt | 1.7B | 857.4M | 707.5M | 1.0B | -14.5% | 1.1B | — | — | — |
| Equity | 569.0M | 901.1M | 1.2B | 1.3B | 31.1% | — | — | — | — |
| Op CF | 186.7M | 548.7M | 607.1M | 535.0M | 42.0% | 554.2M | — | — | — |
| Inv CF | -118.6M | -57.7M | -304.8M | -414.8M | — | — | — | — | — |
| Fin CF | 6.9M | -423.6M | -397.1M | -122.2M | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)-5.0%
SMA 50SMA 200
Close
$0.0925
RSI (14)
47.1
52W High
$0.1202
From 52W High
0.8%
SCORE BREAKDOWN
Quality
51
ROIC
12.7%68.5
ROE
16.3%76.7
GP/Assets
18.5%37.2
Op. Margin
13.0%77.1
FCF/Assets
8.3%75.5
Piotroski
414.1
Int. Cover
7.1x47.6
D/E Ratio
0.89x28.3
Current Ratio
0.74x9.4
Value
38
P/E (TTM)
20.3x42.2
EV/EBITDA
14.3x30.8
P/FCF
17.8x45.7
P/B
3.1x28.0
P/S
2.1x25.2
Div Yield
3.3%61.1
Momentum
40
52W High %
77%52.2
RS 6M
-40%14.3
SMA 50/200
1.02x61.1
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
—N/A
Q Growth
9%46.8
FUNDAMENTALS
Market Cap
$118M
P/E (Forward)
16.1x
Gross Margin
26.5%
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of SPA.BK are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| SPA.BK | Siam Wellness Group Public Company Limited(you) | $118M | 37 | Hold |
| S.BK | Singha Estate Public Company Limited | $111M | 35 | Sell |
| SHR.BK | S Hotels and Resorts Public Company Limited | $176M | 32 | Sell |
| KYE.BK | Kang Yong Electric Public Company Limited | $170M | 45 | Hold |
| AUCT.BK | Union Auction Public Company Limited | $69M | 30 | Sell |
| AU.BK | After You Public Company Limited | $105M | 54 | Hold |
| ICC.BK | I.C.C. International Public Company Limited | $362M | 35 | Hold |
| DOHOME.BK | Dohome Public Company Limited | $383M | 42 | Hold |
| AJ.BK | A.J. Plast Public Company Limited | $67M | 56 | Hold |
| PTG.BK | PTG Energy Public Company Limited | $430M | 30 | Sell |
Peer medians: ROE 9.4% · P/E 13.6x · Gross margin 27.9%