Subscribe

Exotic Food Public Company Limited (XO.BK)

THB19.00 +0.20 (+1.06%)
TH SET Consumer Defensive Packaged Foods
Address No. 130-132 Sindhorn Tower 2 10330
Bangkok, TH
CEO Jittiporn Jantarach
Website exoticfoodthailand.com
IPO 2014-08-25
ISIN TH5778010006

Explore sections of this company profile

Description

Established in 1999 and based in Bangkok, Thailand, Exotic Food Public Company Limited operates as a manufacturer, trader, and exporter of a diverse range of food products. Their culinary offerings are distributed across international markets, specifically in Europe, Australia, and Asia. The company's extensive portfolio includes a wide array of items such as dipping, cooking, wok, stir-fry, and curry sauces, as well as salad dressings, cooking pastes, herbs, spices, and various cooking essentials. They also supply ready-to-eat (heat and serve) meals, noodles, snacks, fruit juices, canned goods, and a dedicated line of Japanese-inspired products. These products are marketed under their well-known brands: Exotic Food, Thai Pride, and Coco-Loto.

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 +0.20 (+1.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.04
Float Shares
185.59M
Free Float %
43.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.78% +0.00% -3.03% -21.47% -12.33% -12.93% -15.23% -28.49% -42.08% +79.02% +187.00%
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) 60.03 +215.9%
DCF (Levered) 61.69 +224.7%

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.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
12.23
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Packaged Foods: +4.4%
    -13.2% Q1'26: +6.8% (vs Q1'25)
  • ✗
    EPS growth Packaged Foods: +14.6%
    -36.2% Q1'26: +15.4% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Packaged Foods: +15.9%
    +24.4% Q1'26: +4.3% (vs Q1'25)
  • ✓
    EBIT margin Packaged Foods: +7.9%
    +26.4% ★ Q1'26: +25.8% (vs Q1'25)
  • ✓
    ROIC Packaged Foods: +7.0%
    +39.7% ★ Q1'26: +37.1% (vs Q1'25)
  • ✗
    Share dilution Packaged Foods: +0.0%
    +0.2% Q1'26: +0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    0.12× ★ Q1'26: 0.07× (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 (0.10) × ERP
WACC = 99% × Ke + 1% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 59.46 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 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		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
740.11M
est: 796.00M (-7.0%)
878.19M
est: 871.50M (+0.8%)
945.04M
est: 922.00M (+2.5%)
1.14B
est: 1.03B (+11.2%)
990.72M
est: 1.20B (-17.6%)
1.27B
est: 1.27B (+0.0%)
1.52B
est: 1.53B (-0.4%)
1.45B
est: 1.38B (+5.7%)
2.52B
est: 2.94B (-14.3%)
2.48B
est: 2.54B (-2.3%)
2.15B
est: 2.10B (+2.6%)
2.24B
2.22B – 2.27B
+6.9% YoY
2.35B
2.28B – 2.43B
+5.0% YoY
2.34B
2.29B – 2.39B
-0.7% YoY
EBITDA
97.93M
est: 263.64M (-62.9%)
107.17M
est: 288.64M (-62.9%)
120.91M
est: 305.37M (-60.4%)
276.03M
est: 341.14M (-19.1%)
172.14M
est: 398.11M (-56.8%)
391.68M
est: 419.80M (-6.7%)
539.96M
est: 506.99M (+6.5%)
415.58M
est: 455.75M (-8.8%)
871.54M
est: 968.73M (-10.0%)
896.04M
est: 835.14M (+7.3%)
642.77M
est: 690.10M (-6.9%)
737.71M
729.11M – 746.32M
+6.9% YoY
774.69M
751.02M – 798.35M
+5.0% YoY
769.20M
752.79M – 785.61M
-0.7% YoY
EBIT
86.09M
est: 235.89M (-63.5%)
86.99M
est: 258.27M (-66.3%)
64.97M
est: 273.23M (-76.2%)
237.44M
est: 305.24M (-22.2%)
124.30M
est: 356.21M (-65.1%)
332.71M
est: 375.62M (-11.4%)
482.94M
est: 453.64M (+6.5%)
355.82M
est: 407.79M (-12.7%)
811.42M
est: 873.03M (-7.1%)
833.06M
est: 752.64M (+10.7%)
567.81M
est: 621.93M (-8.7%)
664.84M
657.08M – 672.59M
+6.9% YoY
698.16M
676.83M – 719.49M
+5.0% YoY
693.22M
678.42M – 708.01M
-0.7% YoY
Net Income
85.84M
est: 106.88M (-19.7%)
77.47M
est: 94.05M (-17.6%)
59.03M
est: 81.23M (-27.3%)
221.90M
est: 260.79M (-14.9%)
121.99M
est: 226.59M (-46.2%)
318.48M
est: 307.82M (+3.5%)
462.29M
est: 461.24M (+0.2%)
340.16M
est: 376.97M (-9.8%)
785.04M
est: 988.83M (-20.6%)
790.76M
est: 819.41M (-3.5%)
506.63M
est: 608.13M (-16.7%)
558.00M
538.24M – 580.96M
-8.2% YoY
589.00M
550.02M – 617.71M
+5.6% YoY
571.00M
553.79M – 585.39M
-3.1% YoY
SGA
154.28M
est: 115.21M (+33.9%)
197.22M
est: 126.13M (+56.4%)
204.32M
est: 133.44M (+53.1%)
188.49M
est: 149.07M (+26.4%)
217.44M
est: 173.97M (+25.0%)
171.09M
est: 183.45M (-6.7%)
196.79M
est: 221.55M (-11.2%)
259.39M
est: 199.16M (+30.2%)
346.12M
est: 453.04M (-23.6%)
356.97M
est: 390.57M (-8.6%)
389.44M
est: 322.74M (+20.7%)
345.01M
340.98M – 349.03M
+6.9% YoY
362.30M
351.23M – 373.37M
+5.0% YoY
359.73M
352.06M – 367.41M
-0.7% YoY
EPS
0.25
est: 0.25 (+0.0%)
0.22
est: 0.22 (+0.0%)
0.17
est: 0.19 (-10.5%)
0.57
est: 0.61 (-6.6%)
0.30
est: 0.53 (-43.4%)
0.75
est: 0.72 (+4.2%)
1.08
est: 1.08 (+0.1%)
0.80
est: 0.88 (-9.3%)
1.84
est: 2.32 (-20.6%)
1.85
est: 1.91 (-3.3%)
1.18
est: 1.42 (-16.9%)
1.31
1.26 – 1.36
-8.0% YoY
1.36
1.28 – 1.44
+4.3% YoY
1.33
1.29 – 1.37
-2.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A+ 4/5 5/5 5/5 5/5 4/5 3/5 2/5
2026-05-20 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-14 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-29 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-28 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-27 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-24 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
408.98M
OE per share TTM
0.96
Owner's Yield
7.46%
Maintenance CapEx ratio
4.57%
Maint CapEx / Avg PPE
42.8%

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 0.01% 71.6K 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
3.79M
Shares Outstanding
428.26M

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
Jittiporn Jantarach Co-CEO & Director — male
Pichayada Sasiwongphakdee Executive Director, Accounting & Finance Manager and Company Secretary — female
Soyphet Jantarach Executive Vice President and Director — female
Thanyaporn Kijrungrueangsri Marketing and Sales Manager — female
Vasana Jantarach Co-CEO & Executive Director — 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

Related companies

Largest companies in Packaged Foods