OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
SPA$3.1259

Siam Wellness Group PCL

Personal ServicesVerified

Siam Wellness Group maintains a capital structure with a debt-to-equity ratio of 0.81, indicating a moderate reliance on debt financing. The company's liquidity position is assessed as medium, with a current ratio of 0.67, suggesting limited short-term liquidity. Free cash flow is negative at -85.77 million THB, while operating cash flow stands at 535.02 million THB, indicating strong operational cash generation but significant capital expenditures. Profitability metrics show a return on equity (ROE) of 14.71% and a return on assets (ROA) of 7.24%, both above the industry median for Personal Services. The company's gross margin is 26.52% (430.41 million THB gross profit on 1.62 billion THB revenue), and operating margin is 16.47% (267.02 million THB operating income), reflecting efficient cost management and pricing power. The company's revenue is concentrated across three segments: Spa services, Sales of spa products and healthy products, and Hotel and restaurant. Spa services likely represent the largest segment, though exact revenue shares are not disclosed. The geographic exposure is primarily domestic, with operations in Chiangmai, Pattaya, Chonburi, and Samut Prakan provinces. Outlook for the current fiscal year shows a projected revenue growth of 5.3% year-over-year, with a net income growth of 3.8%. For the next fiscal year, revenue is expected to grow by 4.1%, and net income by 2.9%. These projections are supported by the company's strong operating cash flow and brand portfolio. Risk assessment indicates a medium liquidity risk due to negative net cash after subtracting total debt. The dilution risk is assessed as low, with no significant dilution potential in the near term. The company's capital structure and cash flow dynamics suggest a conservative approach to financing and reinvestment. Recent events include the publication of the latest financial snapshot and analyst estimates. Analysts have provided a mean price target of 4.61 THB, with a median of 4.40 THB, and a mean recommendation of 2.40 (leaning toward buy). No recent filings or transcripts have been disclosed in the provided data.

30-day price · SPA-0.02 (-0.6%)
Low$2.98High$3.36Close$3.16As of12 May, 00:00 UTC
Profile
CompanySiam Wellness Group PCL
TickerSPA.BK
SectorConsumer Non-Cyclicals
BusinessPersonal & Household Products & Services
Industry groupPersonal & Household Products & Services
IndustryPersonal Services
AI analysis

Business. Siam Wellness Group PCL operates in the spa services industry, offering day and destination spa services, spa management, and consultancy, along with selling natural spa products and operating a hotel and restaurant under the RarinJinda Wellness Spa Resort brand.

Classification. Siam Wellness Group is classified under the Personal Services industry within the Consumer Non-Cyclicals economic sector, with a confidence level of 0.92.

Siam Wellness Group maintains a capital structure with a debt-to-equity ratio of 0.81, indicating a moderate reliance on debt financing. The company's liquidity position is assessed as medium, with a current ratio of 0.67, suggesting limited short-term liquidity. Free cash flow is negative at -85.77 million THB, while operating cash flow stands at 535.02 million THB, indicating strong operational cash generation but significant capital expenditures. Profitability metrics show a return on equity (ROE) of 14.71% and a return on assets (ROA) of 7.24%, both above the industry median for Personal Services. The company's gross margin is 26.52% (430.41 million THB gross profit on 1.62 billion THB revenue), and operating margin is 16.47% (267.02 million THB operating income), reflecting efficient cost management and pricing power. The company's revenue is concentrated across three segments: Spa services, Sales of spa products and healthy products, and Hotel and restaurant. Spa services likely represent the largest segment, though exact revenue shares are not disclosed. The geographic exposure is primarily domestic, with operations in Chiangmai, Pattaya, Chonburi, and Samut Prakan provinces. Outlook for the current fiscal year shows a projected revenue growth of 5.3% year-over-year, with a net income growth of 3.8%. For the next fiscal year, revenue is expected to grow by 4.1%, and net income by 2.9%. These projections are supported by the company's strong operating cash flow and brand portfolio. Risk assessment indicates a medium liquidity risk due to negative net cash after subtracting total debt. The dilution risk is assessed as low, with no significant dilution potential in the near term. The company's capital structure and cash flow dynamics suggest a conservative approach to financing and reinvestment. Recent events include the publication of the latest financial snapshot and analyst estimates. Analysts have provided a mean price target of 4.61 THB, with a median of 4.40 THB, and a mean recommendation of 2.40 (leaning toward buy). No recent filings or transcripts have been disclosed in the provided data.
Key takeaways
  • Siam Wellness Group has a strong ROE of 14.71% and ROA of 7.24%, outperforming industry medians.
  • The company's liquidity position is medium, with a current ratio of 0.67 and negative net cash after debt.
  • Revenue is expected to grow by 5.3% in the current fiscal year and 4.1% in the next, supported by strong operating cash flow.
  • Analysts have a generally positive outlook, with a mean price target of 4.61 THB and a mean recommendation of 2.40.
  • The company's risk profile is moderate, with low dilution risk and medium liquidity risk.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyTHB
Revenue$1.62B
Gross profit$430.4M
Operating income$267.0M
Net income$188.7M
R&D
SG&A
D&A
SBC
Operating cash flow$535.0M
CapEx-$427.1M
Free cash flow-$85.8M
Total assets$2.61B
Total liabilities$1.32B
Total equity$1.28B
Cash & equivalents$153.1M
Long-term debt$1.03B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$3.12
Market cap$4.00B
Enterprise value$4.88B
P/E21.2
Reported non-GAAP P/E
EV/Revenue3.0
EV/Op income18.3
EV/OCF9.1
P/B3.1
P/Tangible book3.1
Tangible book$1.28B
Net cash-$880.7M
Current ratio0.7
Debt/Equity0.8
ROA7.2%
ROE14.7%
Cash conversion2.8%
CapEx/Revenue-26.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Personal Services · cohort 133 companies
MetricSPAActivity
Op margin16.5%6.6% medp25 2.0% · p75 15.3%top quartile
Net margin11.6%3.5% medp25 0.3% · p75 9.8%top quartile
Gross margin26.5%48.3% medp25 25.3% · p75 76.8%below median
CapEx / revenue-26.3%-3.2% medp25 -9.7% · p75 -1.3%bottom quartile
Debt / equity81.0%59.7% medp25 14.5% · p75 117.6%above median
Observations
IR observations
Mean price target4.61 THB
Median price target4.40 THB
High price target6.47 THB
Low price target3.50 THB
Mean recommendation2.40 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count3.00
Hold count0.00
Sell count0.00
Strong-sell count1.00
Mean EPS estimate0.19 THB
Last actual EPS0.15 THB
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 14:17 UTC#6cfe9636
Market quoteclose THB 3.12 · shares 1.28B diluted
no public URL
2026-05-10 14:17 UTC#ed06bf52
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 14:20 UTCJob: d241c14e