Subscribe

Aurora Design Public Company Limited (AURA.BK)

THB14.20 +0.00 (+0.00%)
TH SET Consumer Cyclical Luxury Goods
Address 444 Soi Udomsuk 26 10260
Bangkok, TH
CEO Aniwat Srirungthum
IPO 2022-11-29
ISIN THB100010008

Explore sections of this company profile

Description

Aurora Design Public Company Limited, a Bangkok, Thailand-based enterprise, was established in 1973. The company specializes in operating gold retail stores throughout Thailand and also conducts sales of its goods via an online platform.

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
THB14.20 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.18
Float Shares
240.47M
Free Float %
18.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +2.17% +5.22% +3.68% -2.76% -2.76% -15.57% -19.43% +29.36% +29.36% +29.36%
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
14.20
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.55
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Luxury Goods: +16.7%
    +17.5% Q1'26: +77.8% (vs Q1'25)
  • EPS growth Luxury Goods: +44.9%
    +28.2% Q1'26: +73.3% (vs Q1'25)
  • FCF margin FCF growth · Luxury Goods: +47.0%
    -15.4% Q1'26: +0.7% (vs Q1'25)
  • EBIT margin Luxury Goods: +9.4%
    +4.1% Q1'26: +4.6% (vs Q1'25)
  • ROIC Luxury Goods: +9.9%
    +5.7% Q1'26: +10.4% (vs Q1'25)
  • Share dilution Luxury Goods: +0.0%
    +0.1% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Luxury Goods: 0.25×
    6.91× Q1'26: 4.15× (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 (0.17) × ERP
WACC = 56% × Ke + 44% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 14.20
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 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
29.58B
est: 26.80B (+10.4%)
29.58B
est: 30.07B (-1.6%)
33.15B
est: 32.36B (+2.5%)
38.95B
est: 37.19B (+4.8%)
41.60B
40.45B – 42.76B
+11.9% YoY
45.23B
40.46B – 51.30B
+8.7% YoY
53.68B
49.99B – 58.18B
+18.7% YoY
EBITDA
1.47B
est: 1.61B (-8.5%)
1.72B
est: 1.74B (-1.1%)
2.27B
est: 1.87B (+21.6%)
2.12B
est: 2.15B (-1.4%)
2.40B
2.34B – 2.47B
+11.9% YoY
2.61B
2.34B – 2.96B
+8.7% YoY
3.10B
2.89B – 3.36B
+18.7% YoY
EBIT
1.09B
est: 1.25B (-13.2%)
1.31B
est: 1.31B (+0.3%)
1.79B
est: 1.41B (+26.9%)
1.58B
est: 1.62B (-2.5%)
1.81B
1.76B – 1.86B
+11.9% YoY
1.97B
1.76B – 2.23B
+8.7% YoY
2.33B
2.17B – 2.53B
+18.7% YoY
Net Income
707.86M
est: 707.43M (+0.1%)
850.03M
est: 1.00B (-15.2%)
1.13B
est: 1.07B (+6.3%)
1.46B
est: 1.46B (+0.0%)
1.58B
1.55B – 1.61B
+8.0% YoY
1.76B
1.51B – 2.03B
+11.9% YoY
2.16B
1.95B – 2.37B
+22.3% YoY
SGA
1.46B
est: 1.32B (+10.4%)
1.59B
est: 1.51B (+5.5%)
1.40B
est: 1.62B (-13.3%)
2.16B
est: 1.86B (+15.9%)
2.08B
2.02B – 2.14B
+11.9% YoY
2.26B
2.02B – 2.57B
+8.7% YoY
2.69B
2.50B – 2.91B
+18.7% YoY
EPS
0.71
est: 0.53 (+33.9%)
0.64
est: 0.75 (-14.8%)
0.85
est: 0.79 (+7.4%)
1.09
est: 1.07 (+1.7%)
1.18
1.16 – 1.20
+10.2% YoY
1.31
1.13 – 1.52
+11.1% YoY
1.60
1.46 – 1.77
+22.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-06 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-05 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-29 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-27 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-4.25B
OE per share TTM
-3.18
Owner's Yield
-22.57%
Maintenance CapEx ratio
5.84%
Maint CapEx / Avg PPE
4.2%

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 Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Emerging Markets SmallCap Dividend UCITS ETF DGSD.L 0.02% 8.8K 0.54%
2 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 97.3K 0.65%

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
1.06M
Shares Outstanding
1.34B

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
Anipat Srirungthum Chief Marketing Officer male
Aniphat Srirungthum Chief Marketing Officer male
Anirut Srirungthum Chief Retail Development Officer male
Aniwat Srirungthum CEO & Executive Director male
Chamapun Saikulpradit Compliance Manage & Head of Compliance female
Lieutenant Haripong Junya Assistant VP of Internal Audit & Head of Internal Audit
Mathura Suthiprapa Head of Investor Relations female
Pijittra Trirattanathada Chief Financial Officer female
Subhasiddhi Rakkasikorn Deputy CEO, Acting COO & Executive Director male
Sumana Puangperksuk Company Secretary female
Tharinee Sillapapongs Assistant VP of Accounting & Chief Accountant female
Wimonsri Srirungthum Chief Procurement Officer & Executive Director female
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