Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Warrix Sport Public Company Limited (WARRIX.BK)
Bangkok, TH
Warrix Sport Public Company Limited, founded in 2013 and headquartered in Bangkok, Thailand, is an international manufacturer and distributor of athletic apparel, uniforms, and various sports equipment. The company manages its operations through three distinct segments: Credit Selling, Online Selling, and Others. Its extensive product range features clothing items like shirts, trousers, shoes, socks, and bags, catering to men, women, and children. Warrix also supplies specialized gear for sports such as football, running, futsal, badminton, and golf, alongside tracksuits, yoga wear, and protective masks. The equipment selection is comprehensive, including fitness machinery like treadmills, exercise bikes, weight benches, and home gyms, as well as smaller items like dumbbells, muscle training products, fitness accessories, jump ropes, boxing equipment, exercise gloves, and smartwatches for athletes. Additionally, the company provides bespoke teamwear and is a supplier for educational institutions, clubs, and produces the official jerseys for the Thai national team. Beyond its core manufacturing and distribution, Warrix is involved in retail shop operations, product display services, and even runs a physical therapy clinic. Customers can access their offerings through both traditional retail outlets and digital online stores.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| +1.41% | -6.49% | -11.66% | -26.53% | -23.81% | -24.21% | -38.98% | -85.08% | -77.14% | -77.14% | -77.14% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
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.
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 0 | 0 |
| Buy | 1 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 1 | 0 |
-
Revenue growth Leisure: +7.6%+9.5% ★ Q1'26: +10.2% (vs Q1'25)
-
EPS growth Leisure: +13.2%-81.4% Q1'26: -2,580.8% (vs Q1'25)
-
FCF margin FCF growth · Leisure: +30.4%+1.3% Q1'26: -13.8% (vs Q1'25)
-
EBIT margin Leisure: +11.0%+2.2% Q1'26: -13.0% (vs Q1'25)
-
ROIC Leisure: +6.9%+1.9% Q1'26: -12.4% (vs Q1'25)
-
Share dilution Leisure: +0.0%0.0% ★ Q1'26: +0.0% (vs Q1'25)
-
Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×2.36× Q1'26: -1.66× (vs Q1'25)
* 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.
| Metric |
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 |
1.06B
est: 1.04B (+1.7%)
|
1.25B
est: 1.42B (-12.1%)
|
1.55B
est: 1.57B (-1.2%)
|
1.70B
est: 1.55B (+10.1%)
|
1.73B
1.72B – 1.75B
+12.2% YoY
|
1.88B
1.82B – 1.95B
+8.4% YoY
|
1.89B
1.85B – 1.94B
+0.7% YoY
|
| EBITDA |
196.55M
est: 155.49M (+26.4%)
|
226.59M
est: 201.84M (+12.3%)
|
270.66M
est: 223.19M (+21.3%)
|
121.02M
est: 219.36M (-44.8%)
|
246.03M
243.69M – 248.38M
+12.2% YoY
|
266.82M
257.57M – 276.07M
+8.4% YoY
|
268.59M
262.00M – 275.19M
+0.7% YoY
|
| EBIT |
168.19M
est: 113.32M (+48.4%)
|
172.49M
est: 142.19M (+21.3%)
|
197.25M
est: 157.23M (+25.5%)
|
36.52M
est: 154.53M (-76.4%)
|
173.32M
171.67M – 174.97M
+12.2% YoY
|
187.96M
181.45M – 194.48M
+8.4% YoY
|
189.21M
184.56M – 193.86M
+0.7% YoY
|
| Net Income |
128.49M
est: 194.00M (-33.8%)
|
127.38M
est: 128.24M (-0.7%)
|
148.89M
est: 141.38M (+5.3%)
|
27.40M
est: 41.24M (-33.6%)
|
68.92M
66.91M – 70.94M
+67.1% YoY
|
95.00M
87.53M – 99.21M
+37.8% YoY
|
94.25M
91.50M – 97.00M
-0.8% YoY
|
| SGA |
335.34M
est: 379.45M (-11.6%)
|
441.41M
est: 543.69M (-18.8%)
|
584.85M
est: 601.19M (-2.7%)
|
772.73M
est: 590.87M (+30.8%)
|
662.73M
656.41M – 669.04M
+12.2% YoY
|
718.72M
693.81M – 743.63M
+8.4% YoY
|
723.49M
705.72M – 741.27M
+0.7% YoY
|
| EPS |
0.21
est: 0.33 (-36.2%)
|
0.21
est: 0.22 (-3.5%)
|
0.25
est: 0.24 (+4.2%)
|
0.05
est: 0.07 (-33.6%)
|
0.12
0.11 – 0.12
+67.1% YoY
|
0.16
0.15 – 0.17
+35.5% YoY
|
0.16
0.16 – 0.16
+0.9% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-22 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 1/5 | 4/5 |
| 2026-05-21 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 1/5 | 4/5 |
| 2026-05-20 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 1/5 | 4/5 |
| 2026-05-19 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 1/5 | 4/5 |
| 2026-05-18 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 1/5 | 4/5 |
| 2026-05-15 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 2/5 | 4/5 |
| 2026-05-14 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 2/5 | 4/5 |
| 2026-05-13 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 2/5 | 4/5 |
| 2026-05-12 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 2/5 | 4/5 |
| 2026-05-11 | B+ | 3/5 | 5/5 | 2/5 | 3/5 | 3/5 | 2/5 | 4/5 |
| 2026-05-08 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-05-07 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-05-06 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-05-05 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-30 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-29 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-28 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-27 | B+ | 3/5 | 5/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-24 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-23 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-22 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-21 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-20 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-17 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
| 2026-04-16 | B+ | 3/5 | 4/5 | 2/5 | 4/5 | 2/5 | 2/5 | 4/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
This company is not held by any ETF in our universe.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Duangjai Promwiset | Executive Director & CFO | — | female |
| Hannah Thaveekul | Company Secretary | — | female |
| Jaruwan Pongton | Chief Procurement Officer & Executive Director | — | female |
| Nuntinee Worravanit | Head of Internal Audit | — | female |
| Palatk Sirikulpisut | Executive Director | — | male |
| Rattanawet Pairojchaiyakul | Chief Technology Officer | — | male |
| Sujeeporn Setthaphinyo | COO & Executive Director | — | female |
| Wisan Wanasaksrisakul | CEO, Head of Compliance& Director | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for WARRIX.BK
Short-term intention
Target Price Distribution
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.
