Subscribe

The Klinique Medical Clinic Public Company Limited (KLINIQ.BK)

THB29.25 +1.50 (+5.41%)
TH SET Consumer Cyclical Personal Products & Services
Address 2922/307-308 Charn Issara Tower II 10310
Bangkok, TH
CEO Apiruj Thongwattana
IPO 2022-11-07
ISIN THB058010000

Explore sections of this company profile

Description

The Klinique Medical Clinic Public Company Limited, operating from its headquarters in Bangkok, Thailand, offers a comprehensive suite of services encompassing skin care, cosmetic surgery, and holistic health solutions. Their extensive portfolio of treatments includes a variety of aesthetic and medical procedures. These range from facial rejuvenation and contouring options like facelifts, dermal fillers, and fat-dissolving injections, to body sculpting using "shape up" treatments. The clinic also specializes in advanced dermatological care for issues such as acne and acne scars, alongside general skin enhancement therapies like laser hair removal, targeted skin injections, Mesoface, and meso treatments. Furthermore, they perform specialized surgical interventions for the nose, eyes, and other facial areas.

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
THB29.25 +1.50 (+5.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
355.7K
Beta
0.36
Float Shares
52.56M
Free Float %
23.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.64% -7.02% +0.95% +6.43% +25.00% +23.83% +21.00% -32.05% +8.16% +8.16% +8.16%
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
29.25
DCF (Unlevered) 46.87 +60.3%
DCF (Levered) 41.55 +42.1%

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 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.92
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    +19.2% Q1'26: +33.5% (vs Q1'25)
  • EPS growth Personal Products & Services: +19.6%
    +13.0% Q1'26: +41.0% (vs Q1'25)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +19.1% Q1'26: +23.2% (vs Q1'25)
  • EBIT margin Personal Products & Services: +10.5%
    +13.0% Q1'26: +14.3% (vs Q1'25)
  • ROIC Personal Products & Services: +6.9%
    +16.0% Q1'26: +27.9% (vs Q1'25)
  • Share dilution Personal Products & Services: +0.0%
    +0.0% Q1'26: +1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    1.55× Q1'26: 0.70× (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 = 83% × Ke + 17% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 46.87 Current price: 29.25
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
3 Rev. Ana.
3 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
1.64B
est: 1.48B (+11.0%)
2.28B
est: 2.63B (-13.0%)
2.98B
est: 2.94B (+1.6%)
3.56B
est: 3.49B (+1.8%)
4.18B
4.13B – 4.25B
+19.6% YoY
4.69B
4.64B – 4.73B
+12.1% YoY
5.36B
5.31B – 5.43B
+14.5% YoY
EBITDA
397.75M
est: 357.68M (+11.2%)
559.93M
est: 623.93M (-10.3%)
689.20M
est: 697.94M (-1.3%)
791.36M
est: 830.35M (-4.7%)
993.12M
982.07M – 1.01B
+19.6% YoY
1.11B
1.10B – 1.12B
+12.1% YoY
1.27B
1.26B – 1.29B
+14.5% YoY
EBIT
255.75M
est: 231.77M (+10.3%)
365.32M
est: 392.14M (-6.8%)
414.82M
est: 438.66M (-5.4%)
463.77M
est: 521.87M (-11.1%)
624.17M
617.23M – 634.27M
+19.6% YoY
699.77M
693.46M – 706.08M
+12.1% YoY
801.13M
793.10M – 811.07M
+14.5% YoY
Net Income
205.49M
est: 193.60M (+6.1%)
288.62M
est: 298.30M (-3.2%)
322.19M
est: 307.93M (+4.6%)
363.70M
est: 359.16M (+1.3%)
394.43M
387.38M – 421.56M
+9.8% YoY
433.85M
428.63M – 474.47M
+10.0% YoY
535.15M
504.39M – 565.91M
+23.3% YoY
SGA
674.28M
est: 606.16M (+11.2%)
903.07M
est: 1.05B (-13.9%)
1.15B
est: 1.17B (-1.7%)
1.33B
est: 1.40B (-4.5%)
1.67B
1.65B – 1.70B
+19.6% YoY
1.87B
1.85B – 1.89B
+12.1% YoY
2.14B
2.12B – 2.17B
+14.5% YoY
EPS
0.93
est: 0.88 (+5.7%)
1.31
est: 1.36 (-3.4%)
1.46
est: 1.40 (+4.5%)
1.65
est: 1.63 (+1.2%)
1.86
1.76 – 1.92
+14.0% YoY
2.05
1.95 – 2.16
+10.5% YoY
2.43
2.29 – 2.57
+18.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-25 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-20 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-19 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-18 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-15 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-14 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-13 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-12 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-11 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-08 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-06 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-05 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-29 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
820.79M
OE per share TTM
3.74
Owner's Yield
14.08%
Maintenance CapEx ratio
85.65%
Maint CapEx / Avg PPE
52.3%

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
569.7K
Shares Outstanding
220.00M

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
Weerasak Sinsapphaiboon MD & Executive Director 279.5K male
Apiruj Thongwattana Chief Executive Officer & Executive Director 211.4K male
Ratthaphon Kittichaitrakul MD, Chief Operating Officer, Chief Support Officer & Executive Director 125.0K male
Natthapat Chalisarapong Chief Marketing Officer male
Mongkon Laoworapong Head of Internal Audit
Athikom Wongsongcha Chief Accounting & Financial Officer male
Apiphan Charoenanusorn 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