Subscribe

Tidlor Holdings Public Company Limited (TIDLOR.BK)

THB19.00 +0.00 (+0.00%)
TH SET Financial Services Financial - Credit Services
Address 428 Ari Hill Building 10400
Bangkok, TH
CEO Piyasak Ukritnukun
IPO 2021-05-10
ISIN THC997010002

Explore sections of this company profile

Description

Tidlor Holdings Public Company Limited, a financial services firm founded in 2006 and based in Bangkok, Thailand, primarily offers secured loans to self-employed small business owners across the country. These loans leverage vehicles such as motorcycles, sedan-pickups, and trucks as collateral. Additionally, the company operates as an insurance brokerage, facilitating a range of life and non-life policies, including coverage for automobiles, personal accidents, cancer, and mandatory third-party liability. By August 11, 2022, Tidlor had established a substantial network of 1,484 branches spanning 74 provinces.

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
THB19.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
30M
Beta
1.05
Float Shares
1.54B
Free Float %
53.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.80% -2.38% +9.33% -13.68% -21.90% -3.53% +56.19% -33.31% -48.81% -43.55% -43.55%
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
19.00
DCF (Unlevered) 62.40 +228.4%

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) 88% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 11 -2
Hold 1 +1
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.65
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Financial - Credit Services: +13.2%
    +6.5% Q1'26: +7.8% (vs Q1'25)
  • EPS growth Financial - Credit Services: +24.0%
    +15.7% Q1'26: +33.3% (vs Q1'25)
  • FCF margin FCF growth · Financial - Credit Services: +70.9%
    -24.4% Q1'26: +24.4% (vs Q1'25)
  • EBIT margin Financial - Credit Services: +28.7%
    +37.2% Q1'26: +43.2% (vs Q1'25)
  • ROIC Financial - Credit Services: +5.0%
    +6.6% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Financial - Credit Services: +0.0%
    +100,613.5% Q1'26: +99,296.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Financial - Credit Services: 4.07×
    7.63× Q1'26: 6.39× (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 (1.03) × ERP
WACC = 40% × Ke + 60% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 62.40 Current price: 19.00
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 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
11 Rev. Ana.
12 EPS Ana.
Dec 2027
11 Rev. Ana.
12 EPS Ana.
Dec 2028
7 Rev. Ana.
6 EPS Ana.
Revenue
12.02B
est: 10.91B (+10.2%)
15.24B
est: 14.02B (+8.7%)
18.93B
est: 18.70B (+1.2%)
22.10B
est: 20.04B (+10.3%)
23.53B
est: 21.10B (+11.5%)
22.68B
22.08B – 24.02B
+7.5% YoY
24.38B
23.17B – 26.83B
+7.5% YoY
25.66B
25.65B – 25.67B
+5.2% YoY
EBITDA
5.38B
est: 5.14B (+4.7%)
7.24B
est: 6.61B (+9.6%)
9.50B
est: 8.73B (+8.9%)
10.89B
est: 9.35B (+16.4%)
9.80B
est: 9.85B (-0.5%)
10.59B
10.30B – 11.21B
+7.5% YoY
11.38B
10.81B – 12.52B
+7.5% YoY
11.98B
11.97B – 11.98B
+5.2% YoY
EBIT
4.58B
est: 4.52B (+1.5%)
6.36B
est: 5.81B (+9.5%)
8.56B
est: 7.08B (+20.9%)
9.89B
est: 7.58B (+30.4%)
8.74B
est: 7.99B (+9.5%)
8.59B
8.36B – 9.09B
+7.5% YoY
9.23B
8.77B – 10.16B
+7.5% YoY
9.71B
9.71B – 9.72B
+5.2% YoY
Net Income
3.17B
est: 3.19B (-0.7%)
3.64B
est: 3.77B (-3.5%)
3.79B
est: 4.10B (-7.6%)
4.23B
est: 4.23B (+0.0%)
4.93B
est: 5.35B (-7.8%)
5.57B
5.15B – 6.85B
+4.2% YoY
6.17B
5.17B – 7.74B
+10.7% YoY
6.85B
5.72B – 7.29B
+11.0% YoY
SGA
2.06B
est: 1.91B (+7.9%)
2.67B
est: 2.45B (+9.1%)
3.66B
est: 2.64B (+38.7%)
3.67B
est: 2.83B (+29.8%)
est: 2.98B (-100.0%)
3.20B
3.12B – 3.39B
+7.5% YoY
3.44B
3.27B – 3.79B
+7.5% YoY
3.62B
3.62B – 3.62B
+5.2% YoY
EPS
1.16
est: 1.11 (+4.5%)
1.33
est: 1.31 (+1.4%)
1.35
est: 1.43 (-5.4%)
1.47
est: 1.48 (-1.0%)
1.70
est: 1.74 (-2.3%)
1.93
1.78 – 2.37
+10.9% YoY
2.14
1.79 – 2.67
+10.9% YoY
2.28
1.97 – 2.52
+6.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C+ 2/5 1/5 2/5 5/5 1/5 1/5 2/5
2026-05-07 C+ 2/5 1/5 2/5 5/5 1/5 1/5 2/5
2026-05-06 C+ 2/5 1/5 2/5 5/5 1/5 1/5 2/5
2026-05-05 C+ 2/5 1/5 2/5 5/5 1/5 1/5 2/5
2026-04-30 C+ 2/5 1/5 2/5 5/5 1/5 1/5 2/5
2026-04-29 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-28 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-27 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-24 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-23 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-22 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-21 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-20 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-17 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5
2026-04-16 B- 2/5 1/5 3/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.38B
OE per share TTM
296.07
Owner's Yield
4.83%
Maintenance CapEx ratio
2.34%
Maint CapEx / Avg PPE
9.0%

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 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.07% 491.1K 0.65%

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
2.91M
Shares Outstanding
2.90B

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
Athitaya Phoonwathu Acting MD, Chief Insurance Officer & TIDLOR Academy female
Chaweemas Yamyim Head of Branch Development, Sales Management & Collections female
Cholthicha Thongthai Chief Financial Officer female
Nipa Vanichavat Head of Business Support & Central Service Department female
Nutchanart Arpamongkol Chief People Officer female
Piano Watcharapolmek Head of Operations & Loan Telesales Department female
Piyasak Ukritnukun Executive Officer male
Sirin Saengwan Head of Compliance & Data Protection Officer female
Siu Bong Tso Head of Marketing, Business Development & Information Technology male
Thanya Kitchainukul Chief Credit Officer male
Veerapat Viriyakovitya Chief of Strategy 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