Valuation: Thiensurat

Market Cap 2.42Cr 7L 6L 6L 5L 10.24L 6.82Cr 10.3L 72.2L 28.19L 3.54Cr 26.92L 26.34L 11Cr P/E 2024
-0.32x
P/E 2025 -0.36x
Enterprise Value 167.3Cr 4.96Cr 4.46Cr 4.17Cr 3.77Cr 7.09Cr 472.4Cr 7.13Cr 50Cr 20Cr 245.18Cr 19Cr 18Cr 788.55Cr EV / Sales 2024
1.56x
EV / Sales 2025 2.08x
Free-Float
30.16%
Yield 2024 *
-
Yield 2025 -
6 months-71.43%
Current year-76.47%
Current year 0.03
Extreme 0.03
0.18
1 year 0.03
Extreme 0.03
0.18
3 years 0.03
Extreme 0.03
1.58
5 years 0.03
Extreme 0.03
6.73
10 years 0.03
Extreme 0.03
6.73
Manager TitleAgeSince
Chief Executive Officer 39 21/05/2024
Director of Finance/CFO - 29/07/2024
Compliance Officer 51 04/06/2024
Director TitleAgeSince
Director/Board Member 39 12/02/2013
Director/Board Member 72 08/11/2012
Director/Board Member 57 27/04/2018
Change 5-day change 1-year change 3-year change Capi.($)
-.--%-.--%-76.47%-97.47% 7L
+0.30%+0.37%+29.85%+143.38% 12TCr
-0.81%+1.06%+26.61%+37.62% 9.87TCr
-3.40%-6.24%+116.95%+177.38% 6.3TCr
+0.42%+5.31%+38.64%+81.91% 6.24TCr
+1.11%+4.35%+21.64%+72.99% 5.9TCr
-5.31%-1.86%+29.74%+48.87% 3.65TCr
-1.28%+0.91%+0.91%+21.36% 3.06TCr
-1.54%+0.08%+38.90%+80.03% 2.92TCr
-7.27%-6.88%+28.86%-5.86% 2.89TCr
Average -1.82%-2.62%+25.56%+56.02% 5.29TCr
Weighted average by Cap. -1.27%-0.27%+38.51%+87.31%

Financials

2024 2025
Net sales 118.76Cr 3.52Cr 3.17Cr 2.96Cr 2.68Cr 5.03Cr 335.34Cr 5.06Cr 35Cr 14Cr 174.04Cr 13Cr 13Cr 559.77Cr 84Cr 2.49Cr 2.24Cr 2.09Cr 1.9Cr 3.56Cr 237.26Cr 3.58Cr 25Cr 9.8Cr 123.14Cr 9.36Cr 9.16Cr 396.06Cr
Net income -72Cr -2.12Cr -1.91Cr -1.78Cr -1.61Cr -3.03Cr -201.94Cr -3.05Cr -21Cr -8.34Cr -104.81Cr -7.97Cr -7.79Cr -337.09Cr -28Cr -83.65L -75.21L -70.19L -63.61L -1.19Cr -80Cr -1.2Cr -8.42Cr -3.29Cr -41Cr -3.14Cr -3.07Cr -132.88Cr
Net Debt 162.85Cr 4.83Cr 4.34Cr 4.05Cr 3.67Cr 6.9Cr 459.85Cr 6.94Cr 49Cr 19Cr 238.66Cr 18Cr 18Cr 767.6Cr 164.88Cr 4.89Cr 4.4Cr 4.1Cr 3.72Cr 6.98Cr 465.58Cr 7.03Cr 49Cr 19Cr 241.64Cr 18Cr 18Cr 777.16Cr
Projected Income Statement - Annual - Thiensurat
Logo Thiensurat
TSR Living Solution Public Company Limited, formerly Sabuy Connext Tech Public Company Limited, is a Thailand-based company. The Company is engaged in the manufacturing and distribution of water purifiers, electric appliances and others and hires purchasing of water purifiers, electric appliances, and others. Its segments are: Direct sales and dealer, Digital online and tele-marketing, Modern trade and chain dealers, Corporate, Automatic vending machine, and Other segments. Its brands include Safe and Alpine. Alpine is an ice machine. The smart home Internet of Things (IoT) technology of Safe brand offers convenience, energy savings, enhanced security, and customization for homeowners. It provides hire-purchase services for brands of various electrical appliances, such as TV, refrigerator, washing machine, water heater, air purifier, and freezer, among others. It sells electrical appliances for household consumption and business in Bangkok and surrounding areas.
Employees
-