Subscribe

Ditto (Thailand) Public Company Limited (DITTO.BK)

THB14.80 -0.30 (-1.99%)
TH SET Technology Information Technology Services
Address 235/1-3 Ratpattana Road 10240
Bangkok, TH
CEO Takorn Rattanakamolporn
IPO 2021-05-06
ISIN THA283010009

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · DITTO-R.BK (THB) Stock Exchange of Thailand · DITTO.BK (THB)
Description

Ditto (Thailand) Public Company Limited specializes in providing comprehensive document management systems across Thailand. Its business activities also include the rental, sale, and servicing of various technology products, such as photocopiers and printers. The company further delivers advanced technology engineering services, particularly tailored for government agency initiatives. Beyond these offerings, its diverse portfolio encompasses construction, mechanical and electrical engineering systems, and a range of information technology services. Established in 2013, Ditto (Thailand) Public Company Limited is headquartered in Bangkok, 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
THB14.80 -0.30 (-1.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.05
Float Shares
141.81M
Free Float %
20.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -8.18% -2.88% -27.34% -11.40% -7.34% -10.62% -62.59% -18.74% +93.86% +93.86%
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
14.80
DCF (Unlevered) 116.49 +687.1%
DCF (Levered) 138.56 +836.2%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.80
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +30.3% Q1'26: +23.3% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +28.4% Q1'26: +9.5% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +12.6% Q1'26: +13.0% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +20.5% Q1'26: +20.6% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +15.7% Q1'26: +17.6% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +0.7% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.10× Q1'26: 0.09× (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 (7.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 111.88 Current price: 14.80
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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.24B
est: 1.22B (+1.8%)
1.82B
est: 2.19B (-17.0%)
2.43B
est: 2.40B (+1.2%)
3.17B
est: 3.01B (+5.4%)
3.80B
3.80B – 3.80B
+26.2% YoY
4.55B
4.55B – 4.55B
+19.9% YoY
EBITDA
345.02M
est: 312.09M (+10.6%)
468.84M
est: 564.72M (-17.0%)
609.98M
est: 620.49M (-1.7%)
695.04M
est: 776.39M (-10.5%)
979.78M
979.78M – 979.78M
+26.2% YoY
1.18B
1.18B – 1.18B
+19.9% YoY
EBIT
296.01M
est: 264.68M (+11.8%)
418.06M
est: 498.40M (-16.1%)
563.62M
est: 547.62M (+2.9%)
650.82M
est: 685.21M (-5.0%)
864.72M
864.72M – 864.72M
+26.2% YoY
1.04B
1.04B – 1.04B
+19.9% YoY
Net Income
234.75M
est: 218.25M (+7.6%)
335.09M
est: 404.03M (-17.1%)
458.29M
est: 478.80M (-4.3%)
599.25M
est: 541.25M (+10.7%)
721.67M
721.67M – 721.67M
+33.3% YoY
874.33M
874.33M – 874.33M
+21.2% YoY
SGA
121.95M
est: 106.36M (+14.7%)
118.74M
est: 168.12M (-29.4%)
138.42M
est: 184.73M (-25.1%)
165.19M
est: 231.14M (-28.5%)
291.70M
291.70M – 291.70M
+26.2% YoY
349.87M
349.87M – 349.87M
+19.9% YoY
EPS
0.40
est: 0.32 (+26.3%)
0.52
est: 0.58 (-10.7%)
0.67
est: 0.69 (-2.9%)
0.86
est: 0.78 (+10.3%)
1.04
1.04 – 1.04
+33.3% YoY
1.26
1.26 – 1.26
+21.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-18 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-12 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 3/5 4/5 5/5 4/5 4/5 4/5
2026-05-08 A+ 5/5 4/5 4/5 5/5 4/5 4/5 4/5
2026-05-07 A+ 5/5 4/5 4/5 5/5 4/5 4/5 4/5
2026-05-06 A+ 5/5 4/5 4/5 5/5 4/5 4/5 4/5
2026-05-05 A+ 4/5 3/5 4/5 5/5 4/5 4/5 4/5
2026-04-30 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-29 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-28 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-27 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-24 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-23 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-22 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-21 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-20 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-17 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-04-16 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
661.09M
OE per share TTM
0.95
Owner's Yield
9.43%
Maintenance CapEx ratio
15.48%
Maint CapEx / Avg PPE
16.0%

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 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.02% 153.6K 0.65%
2 WisdomTree Emerging Markets SmallCap Dividend UCITS ETF DGSD.L 0.01% 3.9K 0.54%

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
433.9K
Shares Outstanding
693.91M

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
Achawan Tangdamrongkul COO, Deputy CFO & Company Secretary female
Chaitad Kulchokvanich Chief Financial Officer & Director male
Chaithad Kulchokwanich CFO, Deputy CEO & Director male
Chaiyut Eidkaew CTO & Director male
Davinee Vijitpiyakul Company Secretary female
Kanjama Varabuntoonvit Head of Investor Relations female
Kantanut Suppawichaikand Chief Legal Officer & Head of the Compliance Unit male
Pharakan Ratanakamonporn Chief Operating Officer & Director female
Pondkarn Rattanakamolporn Chief Human Resources Officer & Director female
Prasong Sudampan Chief Marketing Officer male
Takorn Rattanakamolporn Chief Executive Officer & Director male
Thakorn Ratanakamonporn Chief Executive Officer & Director male
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