Subscribe

SMD Rise Public Company Limited (SMD100.BK)

THB1.13 -0.01 (-0.88%)
TH SET Healthcare Medical - Distribution
Address 222, 222/1-2 11110
Nonthaburi, TH
CEO Viroje Vasusuttikulkant
IPO 2024-11-14
ISIN THA320A10Y01

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · SMD.BK (THB) Stock Exchange of Thailand · SMD100.BK (THB)
Description

SMD Rise Public Company Limited, established in 1998 and headquartered in Nonthaburi, Thailand, focuses on the import and supply of a wide range of medical devices, equipment, and associated supplies. The company serves the Thai healthcare sector, including private hospitals, clinics, and the general public. In addition to product distribution, SMD Rise offers various services such as sleep diagnostic testing, as well as providing flexible medical equipment acquisition solutions through rental, hire purchase, and leasing arrangements. The company also extends its services to include wellness equipment. Its comprehensive product portfolio encompasses radiology-related items and other comparable medical products. It is important to note that the entity currently known as SaintMed Public Company Limited will officially change its name to SMD Rise Public Company Limited in January 2025.

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
THB1.13 -0.01 (-0.88%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
284.6K
Beta
-0.11
Float Shares
114.92M
Free Float %
55.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.34% -8.09% -22.84% -34.21% -54.71% -46.12% -68.43% -79.84% -81.78% -81.78% -81.78%
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
1.13
DCF (Unlevered) 24.25 +2,046.1%
DCF (Levered) 22.56 +1,896.7%

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.

Quality scores
Altman Z-Score
2.24
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Distribution: +5.6%
    +10.0% Q1'26: -3.9% (vs Q2'24)
  • EPS growth Medical - Distribution: +4.9%
    -85.4% Q1'26: -692.9% (vs Q2'24)
  • FCF margin FCF growth · Medical - Distribution: +37.6%
    -17.5% Q1'26: +33.9% (vs Q2'24)
  • EBIT margin Medical - Distribution: +3.0%
    +2.7% Q1'26: -16.4% (vs Q2'24)
  • ROIC Medical - Distribution: +5.7%
    +1.5% Q1'26: -12.5% (vs Q2'24)
  • Share dilution Medical - Distribution: +0.0%
    -7.2% Q1'26: -0.7% (vs Q2'24)
  • Debt / EBITDA Net debt/EBITDA · Medical - Distribution: 0.87×
    4.65× Q1'26: -6.41× (vs Q2'24)
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 (0.15) × ERP
WACC = 85% × Ke + 15% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 24.25 Current price: 1.13
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 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.62B
1.62B – 1.62B
1.65B
1.65B – 1.65B
+1.6% YoY
1.68B
1.68B – 1.68B
+2.0% YoY
EBITDA
330.84M
330.84M – 330.84M
336.14M
336.14M – 336.14M
+1.6% YoY
342.88M
342.88M – 342.88M
+2.0% YoY
EBIT
280.68M
280.68M – 280.68M
285.18M
285.18M – 285.18M
+1.6% YoY
290.89M
290.89M – 290.89M
+2.0% YoY
Net Income
317.74M
317.74M – 317.74M
270.82M
270.82M – 270.82M
-14.8% YoY
334.80M
334.80M – 334.80M
+23.6% YoY
SGA
334.14M
334.14M – 334.14M
339.50M
339.50M – 339.50M
+1.6% YoY
346.31M
346.31M – 346.31M
+2.0% YoY
EPS
1.42
1.42 – 1.42
1.21
1.21 – 1.21
-14.8% YoY
1.50
1.50 – 1.50
+23.6% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-56.13M
OE per share TTM
-0.27
Owner's Yield
-21.52%
Maintenance CapEx ratio
26.16%
Maint CapEx / Avg PPE
11.0%

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

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
103.5K
Shares Outstanding
207.70M

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
Kittathum Nguansamarng Chief of HR and IT, Deputy CEO of Customer Relations and Business Dev & Director male
Pimlavee JanJai Chief Accountant female
Prapassorn Patamapinun Chief Financial Officer female
Rhamon Vasusuttikulkant Co-Founder, Chief Sales and Marketing Officer & Director female
Sorajja Boonprasit Co-Founder, Deputy CEO of Customer Relations and Business Dev, COO & Director female
Taveesak Boonprasit Co-Founder, Deputy CEO of Customer Relations and Business Dev, Chief Service Officer & Director male
Viroje Vasusuttikulkant Co-Founder, Company Secretary, CEO & Director
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