Subscribe

Khon Kaen Sugar Industry Public Company Limited (KSL.BK)

THB1.62 +0.03 (+1.89%)
TH SET Consumer Defensive Food Confectioners
Address No. 503 K.S.L. Tower 10400
Bangkok, TH
CEO Chalush Chinthammit
IPO 2005-03-07
ISIN TH0828A10Z03

Explore sections of this company profile

Description

Khon Kaen Sugar Industry PCL, based in Bangkok, Thailand, and founded in 1945, operates primarily in the production and distribution of sugar and molasses within the country. Its comprehensive product line features a variety of sugar types, including raw, very high polarization, white, liquid, and refined, complemented by co-products such as molasses, bagasse, and filter cakes. Beyond its core sugar business, the company is actively involved in manufacturing and supplying bio-fertilizers, as well as generating and distributing electricity and ethanol. KSL also handles sugar exports and provides terminal and warehousing services. Furthermore, its operations extend into the agricultural sector, and it offers services covering transportation, goods shipping, trading, and consulting. The company's substantial assets include residential and agricultural land, a resort facility designed for training and seminars, and office buildings available for rent.

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
THB1.62 +0.03 (+1.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
-0.31
Float Shares
2.06B
Free Float %
46.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+10.34% +10.34% +1.27% +14.29% +21.21% +26.98% +11.11% -50.31% -60.98% -59.60% -4.19%
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
1.62
DCF (Unlevered) 3.34 +106.4%

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 2025-10 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.68
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Food Confectioners: +6.2%
    -3.3% Q2'26: +23.1% (vs Q2'25)
  • EPS growth Food Confectioners: +8.5%
    -171.4% Q2'26: +115.8% (vs Q2'25)
  • FCF margin FCF growth · Food Confectioners: +8.1%
    -11.6% Q2'26: -75.2% (vs Q2'25)
  • EBIT margin Food Confectioners: +8.2%
    +0.7% Q2'26: +4.4% (vs Q2'25)
  • ROIC Food Confectioners: +7.0%
    +0.3% Q2'26: +2.1% (vs Q2'25)
  • Share dilution Food Confectioners: +0.0%
    +0.0% Q2'26: -1.3% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Food Confectioners: 0.54×
    14.95× Q2'26: 17.73× (vs Q2'25)
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 (0.52) × ERP
WACC = 26% × Ke + 74% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3.36 Current price: 1.62
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 Oct 2015
actual
Oct 2016
actual
Oct 2017
actual
Oct 2018
actual
Oct 2019
actual
Oct 2020
actual
Oct 2021
actual
Oct 2022
actual
Oct 2023
actual
Oct 2024
actual
Oct 2025
actual
Oct 2026
1 Rev. Ana.
1 EPS Ana.
Oct 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
18.87B
est: 18.29B (+3.2%)
16.91B
est: 16.61B (+1.8%)
15.62B
est: 15.62B (+0.0%)
18.25B
est: 17.81B (+2.5%)
17.96B
est: 17.86B (+0.6%)
11.85B
est: 11.53B (+2.8%)
10.47B
est: 10.98B (-4.6%)
16.33B
est: 17.59B (-7.2%)
18.45B
est: 15.99B (+15.4%)
16.44B
est: 16.77B (-2.0%)
15.90B
est: 16.70B (-4.8%)
16.88B
16.88B – 16.88B
+1.1% YoY
13.28B
13.28B – 13.28B
-21.3% YoY
EBITDA
2.84B
est: 2.80B (+1.3%)
3.71B
est: 2.54B (+45.9%)
4.24B
est: 2.39B (+77.3%)
2.82B
est: 2.73B (+3.4%)
2.79B
est: 2.73B (+2.1%)
1.09B
est: 1.77B (-38.3%)
1.71B
est: 1.68B (+1.9%)
3.25B
est: 2.69B (+20.8%)
2.64B
est: 2.42B (+8.7%)
2.76B
est: 2.54B (+8.7%)
1.34B
est: 2.53B (-47.0%)
2.56B
2.56B – 2.56B
+1.1% YoY
2.01B
2.01B – 2.01B
-21.3% YoY
EBIT
1.70B
est: 1.36B (+24.4%)
2.52B
est: 1.24B (+103.6%)
3.18B
est: 1.17B (+172.9%)
1.56B
est: 1.33B (+17.2%)
1.59B
est: 1.33B (+19.3%)
9.69M
est: 859.61M (-98.9%)
620.46M
est: 818.57M (-24.2%)
2.07B
est: 1.31B (+58.0%)
1.53B
est: 1.21B (+26.6%)
1.69B
est: 1.27B (+33.1%)
106.95M
est: 1.27B (-91.5%)
1.28B
1.28B – 1.28B
+1.1% YoY
1.01B
1.01B – 1.01B
-21.3% YoY
Net Income
815.39M
est: 1.00B (-18.6%)
1.43B
est: 801.21M (+78.0%)
1.97B
est: 1.98B (-0.7%)
848.06M
est: 837.94M (+1.2%)
821.58M
est: 837.94M (-2.0%)
-97.63M
est: -73.51M (-32.8%)
615.79M
est: 595.38M (+3.4%)
1.32B
est: 1.52B (-13.2%)
903.59M
est: 785.20M (+15.1%)
917.84M
est: 1.04B (-11.4%)
-660.42M
est: 1.01B (-165.1%)
1.06B
1.06B – 1.06B
+4.3% YoY
1.10B
1.10B – 1.10B
+4.2% YoY
SGA
2.47B
est: 1.58B (+56.9%)
2.45B
est: 1.43B (+71.0%)
2.36B
est: 1.35B (+74.9%)
2.61B
est: 1.54B (+69.9%)
3.04B
est: 1.54B (+97.3%)
1.37B
est: 994.25M (+37.3%)
1.02B
est: 946.79M (+8.2%)
1.23B
est: 1.52B (-19.0%)
1.27B
est: 1.26B (+0.9%)
1.22B
est: 1.32B (-7.7%)
1.24B
est: 1.32B (-6.0%)
1.33B
1.33B – 1.33B
+1.1% YoY
1.05B
1.05B – 1.05B
-21.3% YoY
EPS
0.20
est: 0.23 (-12.0%)
0.32
est: 0.18 (+76.1%)
0.45
est: 0.45 (+0.0%)
0.19
est: 0.19 (+0.0%)
0.19
est: 0.19 (+0.0%)
-0.02
est: -0.02 (-32.6%)
0.14
est: 0.14 (+3.7%)
0.30
est: 0.35 (-13.0%)
0.20
est: 0.18 (+12.3%)
0.21
est: 0.24 (-10.6%)
-0.15
est: 0.23 (-165.2%)
0.24
0.24 – 0.24
+4.3% YoY
0.25
0.25 – 0.25
+4.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-15 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-06-12 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-11 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-10 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-09 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-08 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-05 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-04 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-06-02 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-29 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-28 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-27 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-26 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-25 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-22 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-21 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-20 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-19 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-18 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-15 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-14 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-13 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-12 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-11 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-08 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-07 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-06 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-05-05 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-30 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-27 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-21 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 C+ 2/5 3/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-2.32B
OE per share TTM
-0.55
Owner's Yield
-33.99%
Maintenance CapEx ratio
1,366.42%
Maint CapEx / Avg PPE
162.0%

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 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 24.3K 0.46%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 66.9K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 67.5K 0.28%

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
10.4K
Shares Outstanding
4.41B

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
Pornsin Thaemsirichai Executive Vice President - Office of Innovation & Shareholder Representative Executive Director 930.0K male
Duangdao Chinthammit Executive Vice President of Human Resources & Shareholder Representative Executive Director 772.0K female
Chanachai Chutimavoraphand Shareholder Representative Executive Director 710.0K male
Chalush Chinthammit President, Chief Executive Officer & Shareholder Representative Executive Director 560.0K male
Thawatchai Rojanachotikul Director & Shareholder Representative Executive Director 470.0K male
Sukhum Tokaranyaset Director & Shareholder Representative Executive Director 470.0K male
Duangkae Chinthammit Assistant Vice President - Office of President & Shareholder Representative Executive Director 470.0K female
Intira Sukhanindr Executive Vice President of Business Development & Shareholder Representative Executive Director 470.0K female
Somchai Chinthammit Director & Shareholder Representative Executive Director 470.0K male
Wanna Areeprayoonkij Senior Accounting Manager female
Janyawannasiri Isares Assistant Vice President - Accounting and Finance, Acting CFO & Head of Investor Relations 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