Subscribe

IT City Public Company Limited (IT.BK)

THB6.75 -0.15 (-2.17%)
TH SET Technology Technology Distributors
Address The Palladium World Shopping Mall 10400
Bangkok, TH
CEO Ekachai Sirijirapatana
IPO 2003-06-02
ISIN TH0706010Z02

Explore sections of this company profile

Description

IT City Public Company Limited, operating under its "IT CITY" brand, is a prominent retailer specializing in a diverse range of information technology products. Its extensive inventory includes core items like computers, tablets, peripherals, and smartphones. Beyond these, the company offers a vast selection of electronics such as Internet of Things (IoT) devices, gaming equipment, various cameras (IP, car, action), and robotics. Customers can also find connectivity solutions like 3G/4G air cards, essential computer accessories including mice, keyboards, and software, as well as printing consumables like ink, toner, and paper. Power management solutions such as UPS, power banks, and extension outlets are also available. For multimedia and data, IT City stocks loudspeakers, headphones, optical drives, storage devices (CD/DVD, hard disks), and computer components. Networking equipment, cables, protective carrying bags, and smartphone accessories further broaden their appeal. The company also provides digital LED televisions, home audio-video systems, and a comprehensive suite of office equipment, including photocopiers, sticker cutting machines, label printers, barcode scanners, and projectors. Their product line extends to small home appliances like air purifiers and kitchen utensils, alongside a full range of desktops, notebooks, LCD/LED monitors, and wearable technology. A wide array of printers, encompassing inkjet, dot matrix, laser, and multi-function models, completes their hardware offerings. In addition to retail, IT City operates dedicated repair and maintenance service centers, supplies genuine parts, and provides professional technical support. Founded in 2002, IT City 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
THB6.75 -0.15 (-2.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
214.3K
Beta
0.45
Float Shares
101.88M
Free Float %
27.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.93% +3.85% +28.57% +30.43% +55.17% +54.29% +71.97% +50.00% -9.24% +100.00% +69.81%
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
6.75
DCF (Unlevered) 58.99 +773.9%
DCF (Levered) 37.58 +456.7%

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
2.90
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Technology Distributors: +13.3%
    +9.2% Q1'26: +23.7% (vs Q1'25)
  • EPS growth Technology Distributors: +17.0%
    +17.5% Q1'26: +216.5% (vs Q1'25)
  • FCF margin FCF growth · Technology Distributors: +18.6%
    +1.6% Q1'26: -0.5% (vs Q1'25)
  • EBIT margin Technology Distributors: +4.3%
    +2.3% Q1'26: +3.8% (vs Q1'25)
  • ROIC Technology Distributors: +7.9%
    +6.1% Q1'26: +11.3% (vs Q1'25)
  • Share dilution Technology Distributors: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Technology Distributors: -0.39×
    2.88× Q1'26: 2.14× (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 (0.37) × ERP
WACC = 50% × Ke + 50% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 58.99 Current price: 6.75
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 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
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.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
4.93B
est: 5.07B (-2.8%)
4.93B
est: 5.15B (-4.1%)
5.05B
est: 5.23B (-3.4%)
5.31B
est: 5.30B (+0.2%)
6.96B
est: 5.49B (+26.8%)
8.69B
est: 10.42B (-16.6%)
8.20B
est: 12.68B (-35.3%)
9.01B
est: 12.68B (-28.9%)
5.15B
5.15B – 5.15B
-59.4% YoY
5.23B
5.23B – 5.23B
+1.6% YoY
5.30B
5.30B – 5.30B
+1.4% YoY
5.49B
5.49B – 5.49B
+3.5% YoY
10.42B
10.42B – 10.42B
+89.8% YoY
12.68B
12.68B – 12.68B
+21.7% YoY
EBITDA
73.57M
est: 366.68M (-79.9%)
121.51M
est: 372.03M (-67.3%)
85.65M
est: 377.96M (-77.3%)
62.36M
est: 383.31M (-83.7%)
444.56M
est: 396.75M (+12.0%)
593.47M
est: 753.09M (-21.2%)
562.67M
est: 916.59M (-38.6%)
683.89M
est: 934.46M (-26.8%)
379.28M
379.28M – 379.28M
-59.4% YoY
385.33M
385.33M – 385.33M
+1.6% YoY
390.78M
390.78M – 390.78M
+1.4% YoY
404.49M
404.49M – 404.49M
+3.5% YoY
767.78M
767.78M – 767.78M
+89.8% YoY
934.46M
934.46M – 934.46M
+21.7% YoY
EBIT
13.87M
est: 75.74M (-81.7%)
70.03M
est: 76.84M (-8.9%)
35.92M
est: 78.07M (-54.0%)
2.48M
est: 79.17M (-96.9%)
-4.32M
est: 81.95M (-105.3%)
36.31M
est: 155.55M (-76.7%)
87.00M
est: 189.32M (-54.0%)
231.08M
est: 250.32M (-7.7%)
101.60M
101.60M – 101.60M
-59.4% YoY
103.22M
103.22M – 103.22M
+1.6% YoY
104.68M
104.68M – 104.68M
+1.4% YoY
108.35M
108.35M – 108.35M
+3.5% YoY
205.67M
205.67M – 205.67M
+89.8% YoY
250.32M
250.32M – 250.32M
+21.7% YoY
Net Income
15.36M
est: 14.66M (+4.8%)
63.38M
est: 87.94M (-27.9%)
42.16M
est: 95.26M (-55.7%)
24.44M
est: 62.29M (-60.8%)
-41.17M
est: 73.28M (-156.2%)
19.22M
est: 344.41M (-94.4%)
47.37M
est: 479.98M (-90.1%)
146.49M
est: 479.98M (-69.5%)
87.94M
87.94M – 87.94M
-81.7% YoY
95.26M
95.26M – 95.26M
+8.3% YoY
62.29M
62.29M – 62.29M
-34.6% YoY
73.28M
73.28M – 73.28M
+17.6% YoY
344.41M
344.41M – 344.41M
+370.0% YoY
479.98M
479.98M – 479.98M
+39.4% YoY
SGA
563.26M
est: 750.69M (-25.0%)
547.11M
est: 761.64M (-28.2%)
598.73M
est: 773.77M (-22.6%)
742.95M
est: 784.72M (-5.3%)
1.01B
est: 812.25M (+24.1%)
1.37B
est: 1.54B (-11.2%)
1.27B
est: 1.88B (-32.2%)
1.34B
est: 1.87B (-28.4%)
760.58M
760.58M – 760.58M
-59.4% YoY
772.69M
772.69M – 772.69M
+1.6% YoY
783.63M
783.63M – 783.63M
+1.4% YoY
811.11M
811.11M – 811.11M
+3.5% YoY
1.54B
1.54B – 1.54B
+89.8% YoY
1.87B
1.87B – 1.87B
+21.7% YoY
EPS
0.04
est: 0.04 (+10.0%)
0.20
est: 0.24 (-16.7%)
0.15
est: 0.26 (-42.3%)
0.08
est: 0.17 (-53.1%)
-0.11
est: 0.20 (-155.0%)
0.05
est: 0.94 (-94.4%)
0.13
est: 1.31 (-90.1%)
0.40
est: 1.31 (-69.5%)
0.24
0.24 – 0.24
-81.7% YoY
0.26
0.26 – 0.26
+8.3% YoY
0.17
0.17 – 0.17
-34.6% YoY
0.20
0.20 – 0.20
+17.6% YoY
0.94
0.94 – 0.94
+370.0% YoY
1.31
1.31 – 1.31
+39.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-28 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-27 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-26 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-25 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-22 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-21 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-20 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-19 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-18 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-15 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-14 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-13 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-12 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-11 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-05-07 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-05-06 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-05-05 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-30 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-29 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-28 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-27 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-24 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
238.68M
OE per share TTM
0.65
Owner's Yield
12.06%
Maintenance CapEx ratio
52.02%
Maint CapEx / Avg PPE
13.3%

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
340.8K
Shares Outstanding
366.40M

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
Boonjerd Harnvichitchai Vice Executive Chairman & Senior Vice President male
Ekachai Sirijirapatana Executive Chairman male
Kamonvor Neranartkomol Vice President of Human Resource & Procurement female
Kasame Srilertchaipanich Vice President of Marketing & Online male
Khanaphon Piyalaksanangkul Vice President of Sales & Product male
Pairoj Amatamahatana Vice President of Warehouse Management & Administration male
Pichai Neranartkomol Executive Vice Chairman male
Sophon Intanate President & Executive Director male
Suwat Panichpakdee Vice Executive Chairman male
Wannaporn Chansareewittaya Vice President of Accounting & Finance 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