Subscribe

Thanapiriya Public Company Limited (TNP.BK)

THB2.94 +0.00 (+0.00%)
TH SET Consumer Defensive Grocery Stores
Address 329 Village No. 8 57100
Mueang Chiang Rai, TH
CEO Amorn Phutthipiriya
IPO 2015-11-18
ISIN TH6881010008

Explore sections of this company profile

Description

Thanapiriya Public Company Limited, along with its various subsidiaries, oversees a network of wholesale and retail superstores throughout Thailand, all trading under the Thanapiriya brand. The company's current holdings include 37 supermarkets and a singular wholesale distribution center. This Thai company, originally established in 1965, has its headquarters located in Mueang Chiang Rai.

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
THB2.94 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
295.7K
Beta
0.23
Float Shares
170.38M
Free Float %
21.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.67% -0.66% +5.59% +1.34% +13.53% +12.69% +19.84% -15.17% -47.93% +46.60% +72.57%
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
2.94
DCF (Unlevered) 8.39 +185.5%
DCF (Levered) 6.87 +133.8%

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 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.41
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Grocery Stores: +6.0%
    +7.6% Q1'26: +6.6% (vs Q1'25)
  • EPS growth Grocery Stores: +8.6%
    +17.4% Q1'26: -4.0% (vs Q1'25)
  • FCF margin FCF growth · Grocery Stores: +22.1%
    +6.0% Q1'26: -1.7% (vs Q1'25)
  • EBIT margin Grocery Stores: +4.2%
    +8.1% Q1'26: +7.4% (vs Q1'25)
  • ROIC Grocery Stores: +9.0%
    +14.7% Q1'26: +13.7% (vs Q1'25)
  • Share dilution Grocery Stores: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Grocery Stores: 0.58×
    0.89× Q1'26: 0.36× (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 (0.21) × ERP
WACC = 90% × Ke + 10% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.39 Current price: 2.94
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.77B
est: 1.30B (+35.8%)
1.95B
est: 1.56B (+25.6%)
2.20B
est: 1.73B (+26.9%)
2.62B
est: 2.63B (-0.3%)
2.43B
est: 2.43B (+0.0%)
2.61B
est: 2.76B (-5.2%)
2.87B
est: 2.88B (-0.3%)
3.09B
est: 3.01B (+2.7%)
3.31B
3.21B – 3.41B
+10.0% YoY
3.57B
3.43B – 3.71B
+7.8% YoY
3.70B
3.69B – 3.71B
+3.8% YoY
EBITDA
110.94M
est: 129.67M (-14.4%)
141.85M
est: 154.75M (-8.3%)
208.13M
est: 172.27M (+20.8%)
286.04M
est: 261.74M (+9.3%)
237.22M
est: 242.13M (-2.0%)
247.79M
est: 278.18M (-10.9%)
291.44M
est: 290.62M (+0.3%)
314.03M
est: 303.73M (+3.4%)
334.00M
323.97M – 344.03M
+10.0% YoY
359.89M
345.94M – 373.84M
+7.8% YoY
373.48M
372.37M – 374.59M
+3.8% YoY
EBIT
76.74M
est: 103.80M (-26.1%)
105.97M
est: 123.87M (-14.5%)
164.49M
est: 137.89M (+19.3%)
238.70M
est: 209.51M (+13.9%)
186.45M
est: 193.82M (-3.8%)
194.86M
est: 223.18M (-12.7%)
233.25M
est: 233.16M (+0.0%)
251.27M
est: 243.68M (+3.1%)
267.96M
259.92M – 276.01M
+10.0% YoY
288.74M
277.54M – 299.93M
+7.8% YoY
299.64M
298.75M – 300.53M
+3.8% YoY
Net Income
65.14M
est: 48.00M (+35.7%)
88.60M
est: 64.00M (+38.4%)
133.86M
est: 80.00M (+67.3%)
192.10M
est: 192.00M (+0.1%)
149.01M
est: 152.00M (-2.0%)
155.53M
est: 168.58M (-7.7%)
185.54M
est: 178.66M (+3.8%)
212.57M
est: 210.47M (+1.0%)
216.50M
204.94M – 237.73M
+2.9% YoY
238.00M
228.98M – 261.69M
+9.9% YoY
256.00M
244.49M – 267.51M
+7.6% YoY
SGA
178.69M
est: 126.21M (+41.6%)
199.78M
est: 150.62M (+32.6%)
206.37M
est: 167.66M (+23.1%)
226.66M
est: 254.74M (-11.0%)
246.32M
est: 235.66M (+4.5%)
264.31M
est: 271.23M (-2.6%)
291.67M
est: 283.35M (+2.9%)
313.69M
est: 296.14M (+5.9%)
325.65M
315.87M – 335.42M
+10.0% YoY
350.89M
337.29M – 364.49M
+7.8% YoY
364.14M
363.06M – 365.22M
+3.8% YoY
EPS
0.08
est: 0.06 (+35.7%)
0.11
est: 0.08 (+37.5%)
0.17
est: 0.10 (+70.0%)
0.24
est: 0.24 (+0.0%)
0.19
est: 0.19 (+0.0%)
0.19
est: 0.21 (-9.8%)
0.23
est: 0.22 (+3.0%)
0.27
est: 0.26 (+3.8%)
0.28
0.26 – 0.30
+6.4% YoY
0.31
0.29 – 0.33
+10.8% YoY
0.32
0.31 – 0.33
+4.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-28 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-27 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-26 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-25 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-22 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-21 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-20 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-19 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-18 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-15 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-14 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-06 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-05 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-30 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
185.92M
OE per share TTM
0.23
Owner's Yield
7.70%
Maintenance CapEx ratio
55.30%
Maint CapEx / Avg PPE
31.0%

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
1.01M
Shares Outstanding
800.00M

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
Amorn Phutthipiriya MD & Chairman of the Executive Board female
Duangjai Yuinth Deputy Director of Accounting & Finance and Member of Executive Board female
Junya Charoensuk Deputy Director of Warehouse & Operation and Member of Executive Board female
Pittaya Jitmase Deputy MD of Acc. & Finance, Secretary, Head of Investor Relations & Member of Exec. Board male
Thanaphong Phutthiphiriya Deputy MD of Operation, Member of Executive Board & Director male
Thanaphoom Phutthiphiriya Deputy MD of Marketing, Member of Executive Board & Executive Director male
Valdee Siboonrueang Head of Internal Auditors 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