Subscribe

Asian Phytoceuticals Public Co. Ltd. (APCO.BK)

THB2.64 +0.04 (+1.54%)
TH SET Consumer Defensive Household & Personal Products
Address 84/3 Moo4 Northern Region Industrial Estate (West side) 51000
Lamphun, TH
CEO Pichaet Wiriyachitra
Website apco.co.th
IPO 2011-11-04
ISIN TH1077A10Z09

Explore sections of this company profile

Description

Asian Phytoceuticals Public Company Limited engages in the research and development, manufacture, and distribution of healthcare and natural extracts-based beauty products in Thailand. The company offers cream and lotion products in bottles and tubes for massage to tighten the skin and reduce the desired area, and facial lotion products; and products for reverse aging, anti-aging, and longevity. It is also involved in the research on mangosteen under the project name Operation BIM. It also exports its products. The company was formerly known as Natural Cosmetics Research Co., Ltd. and changed its name to Asian Phytoceuticals Public Company Limited in July 2005. Asian Phytoceuticals Public Company Limited was founded in 1988 and is headquartered in Lamphun, Thailand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB2.64 +0.04 (+1.54%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
105.7K
Beta
0.09
Float Shares
140.35M
Free Float %
23.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.77% +0.77% -0.76% -6.43% -10.27% -8.39% -21.56% -49.62% -31.05% -62.78% +162.71%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.64
DCF (Unlevered) 9.30 +252.4%
DCF (Levered) 8.25 +212.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
14.56
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    -5.1% Q1'26: +3.6% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +1.3% Q1'26: +46.5% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +22.2% Q1'26: +34.0% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +26.8% Q1'26: +29.0% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +20.1% Q1'26: +22.9% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +0.0% Q1'26: -4.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.21× Q1'26: 0.13× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.09) × ERP
WACC = 99% × Ke + 1% × Kd (10.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9.30 Current price: 2.64
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
409.25M
est: 398.50M (+2.7%)
421.38M
est: 421.20M (+0.0%)
415.74M
est: 425.00M (-2.2%)
369.83M
est: 411.00M (-10.0%)
247.65M
est: 319.00M (-22.4%)
247.73M
est: 400.00M (-38.1%)
210.83M
est: 398.50M (-47.1%)
200.17M
est: 421.20M (-52.5%)
425.00M
425.00M – 425.00M
+0.9% YoY
411.00M
411.00M – 411.00M
-3.3% YoY
319.00M
319.00M – 319.00M
-22.4% YoY
400.00M
400.00M – 400.00M
+25.4% YoY
EBITDA
141.04M
est: 181.69M (-22.4%)
181.78M
est: 192.04M (-5.3%)
145.57M
est: 193.77M (-24.9%)
130.54M
est: 187.39M (-30.3%)
78.50M
est: 145.44M (-46.0%)
106.78M
est: 182.37M (-41.5%)
88.58M
est: 176.49M (-49.8%)
73.22M
est: 186.54M (-60.7%)
188.23M
188.23M – 188.23M
+0.9% YoY
182.03M
182.03M – 182.03M
-3.3% YoY
141.28M
141.28M – 141.28M
-22.4% YoY
177.15M
177.15M – 177.15M
+25.4% YoY
EBIT
119.14M
est: 140.77M (-15.4%)
131.43M
est: 148.79M (-11.7%)
122.77M
est: 150.13M (-18.2%)
110.14M
est: 145.19M (-24.1%)
65.58M
est: 112.69M (-41.8%)
75.53M
est: 141.30M (-46.5%)
67.90M
est: 137.80M (-50.7%)
53.58M
est: 145.65M (-63.2%)
146.97M
146.97M – 146.97M
+0.9% YoY
142.13M
142.13M – 142.13M
-3.3% YoY
110.31M
110.31M – 110.31M
-22.4% YoY
138.32M
138.32M – 138.32M
+25.4% YoY
Net Income
100.62M
est: 97.23M (+3.5%)
131.42M
est: 120.00M (+9.5%)
108.21M
est: 90.00M (+20.2%)
94.75M
est: 102.00M (-7.1%)
57.90M
est: 72.00M (-19.6%)
69.98M
est: 90.00M (-22.2%)
54.71M
est: 97.23M (-43.7%)
55.41M
est: 120.00M (-53.8%)
90.00M
90.00M – 90.00M
-25.0% YoY
102.00M
102.00M – 102.00M
+13.3% YoY
72.00M
72.00M – 72.00M
-29.4% YoY
90.00M
90.00M – 90.00M
+25.0% YoY
SGA
225.15M
est: 193.13M (+16.6%)
230.35M
est: 204.13M (+12.8%)
225.49M
est: 205.97M (+9.5%)
194.80M
est: 199.19M (-2.2%)
130.96M
est: 154.60M (-15.3%)
124.73M
est: 193.86M (-35.7%)
120.10M
est: 197.08M (-39.1%)
110.71M
est: 208.31M (-46.9%)
210.19M
210.19M – 210.19M
+0.9% YoY
203.27M
203.27M – 203.27M
-3.3% YoY
157.77M
157.77M – 157.77M
-22.4% YoY
197.82M
197.82M – 197.82M
+25.4% YoY
EPS
0.20
est: 0.16 (+23.4%)
0.25
est: 0.20 (+25.0%)
0.18
est: 0.15 (+20.0%)
0.16
est: 0.17 (-5.9%)
0.10
est: 0.12 (-19.6%)
0.12
est: 0.15 (-20.0%)
0.09
est: 0.16 (-43.7%)
0.09
est: 0.20 (-53.8%)
0.15
0.15 – 0.15
-25.0% YoY
0.17
0.17 – 0.17
+13.3% YoY
0.12
0.12 – 0.12
-29.4% YoY
0.15
0.15 – 0.15
+25.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-28 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-27 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-26 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-25 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-22 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-21 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-20 A- 4/5 5/5 3/5 5/5 4/5 2/5 2/5
2026-05-19 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-18 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-15 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-14 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-13 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-12 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-11 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-08 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-07 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-06 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-05-05 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-30 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-29 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-28 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-27 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-24 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-23 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
56.47M
OE per share TTM
0.09
Owner's Yield
3.59%
Maintenance CapEx ratio
1.10%
Maint CapEx / Avg PPE
32.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
923.8K
Shares Outstanding
600.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jingjai Hanchanlash Executive Director 153.8K
Apinya Ulumpanon Chief Financial Officer female
Associate Arunee Wiriyachitra President of Corporate Sustainability, Company Secretary & Executive Director
Jareerat Jintana Chief Accountant female
Ornphimol Prasertwit Assistant to Chief Executive Officer of Marketing female
Pichaet Wiriyachitra Chief Executive Officer, MD & Director
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits