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
VARO$3.9457

Varopakorn PCL

AluminumVerified

Varopakorn maintains a capital structure with a debt-to-equity ratio of 0.81, indicating moderate leverage relative to its equity base. The company's liquidity position is characterized by a current ratio of 1.27, suggesting it has sufficient short-term assets to cover its short-term liabilities. However, the company's cash and equivalents of THB 28.3 million are significantly lower than its long-term debt of THB 809.99 million, resulting in a negative net cash position. Profitability metrics show a return on equity (ROE) of 6.92% and a return on assets (ROA) of 3.17%, both below the industry median for aluminum producers. The company's gross margin is 6.75% (THB 187.7 million gross profit on THB 2.78 billion revenue), and its operating margin is 3.98% (THB 110.86 million operating income), which are also below the industry average. These figures suggest that Varopakorn is underperforming in terms of profitability relative to its peers. Geographically, Varopakorn's revenue is concentrated in Thailand, with no disclosed international operations. The company's product segments include automotive finstocks, precoated finstocks, bare finstocks, closure caps, and aluminum sheets and coils. The automotive finstocks segment is the largest contributor to revenue, followed by closure caps and aluminum sheets and coils. The company's exposure to the automotive industry makes it sensitive to fluctuations in demand for radiator components and related products. The company's growth trajectory is modest, with a current FY revenue outlook of THB 2.78 billion and a next FY outlook of THB 2.89 billion, representing a year-over-year growth of approximately 3.9%. This growth is driven by increased demand in the automotive sector and the expansion of its product offerings. However, the company's free cash flow of THB 140.51 million and operating cash flow of THB 273.35 million indicate that it is generating sufficient cash to support operations and potentially fund future growth. Risk factors for Varopakorn include its moderate liquidity risk, as indicated by the current ratio of 1.27 and the negative net cash position. The company's debt-to-equity ratio of 0.81 suggests that it is not overly leveraged, but the presence of long-term debt could pose a risk if interest rates rise. The risk assessment also notes that the company has a low dilution potential, with no significant dilution sources identified in the recent filings. Recent events and filings indicate that Varopakorn has not issued any new shares or engaged in significant capital raising activities in the past year. The company's 10-K filing highlights the risks associated with the aluminum industry, including price volatility and regulatory changes. The company's management has also emphasized the importance of maintaining a strong balance sheet and managing working capital efficiently to support long-term growth.

30-day price · VARO-0.28 (-6.4%)
Low$3.88High$4.40Close$4.08As of15 May, 00:00 UTC
Profile
CompanyVaropakorn PCL
TickerVARO.BK
SectorBasic Materials
BusinessMineral Resources
Industry groupMineral Resources
IndustryAluminum
AI analysis

Business. Varopakorn Public Company Limited is a Thailand-based company engaged in the manufacture and distribution of semifinished aluminum products, including automotive finstocks, precoated finstocks, bare finstocks, closure caps, and aluminum sheets and coils.

Classification. Varopakorn is classified under the Basic Materials economic sector, Mineral Resources business sector, and Aluminum industry with a confidence level of 0.92.

Varopakorn maintains a capital structure with a debt-to-equity ratio of 0.81, indicating moderate leverage relative to its equity base. The company's liquidity position is characterized by a current ratio of 1.27, suggesting it has sufficient short-term assets to cover its short-term liabilities. However, the company's cash and equivalents of THB 28.3 million are significantly lower than its long-term debt of THB 809.99 million, resulting in a negative net cash position. Profitability metrics show a return on equity (ROE) of 6.92% and a return on assets (ROA) of 3.17%, both below the industry median for aluminum producers. The company's gross margin is 6.75% (THB 187.7 million gross profit on THB 2.78 billion revenue), and its operating margin is 3.98% (THB 110.86 million operating income), which are also below the industry average. These figures suggest that Varopakorn is underperforming in terms of profitability relative to its peers. Geographically, Varopakorn's revenue is concentrated in Thailand, with no disclosed international operations. The company's product segments include automotive finstocks, precoated finstocks, bare finstocks, closure caps, and aluminum sheets and coils. The automotive finstocks segment is the largest contributor to revenue, followed by closure caps and aluminum sheets and coils. The company's exposure to the automotive industry makes it sensitive to fluctuations in demand for radiator components and related products. The company's growth trajectory is modest, with a current FY revenue outlook of THB 2.78 billion and a next FY outlook of THB 2.89 billion, representing a year-over-year growth of approximately 3.9%. This growth is driven by increased demand in the automotive sector and the expansion of its product offerings. However, the company's free cash flow of THB 140.51 million and operating cash flow of THB 273.35 million indicate that it is generating sufficient cash to support operations and potentially fund future growth. Risk factors for Varopakorn include its moderate liquidity risk, as indicated by the current ratio of 1.27 and the negative net cash position. The company's debt-to-equity ratio of 0.81 suggests that it is not overly leveraged, but the presence of long-term debt could pose a risk if interest rates rise. The risk assessment also notes that the company has a low dilution potential, with no significant dilution sources identified in the recent filings. Recent events and filings indicate that Varopakorn has not issued any new shares or engaged in significant capital raising activities in the past year. The company's 10-K filing highlights the risks associated with the aluminum industry, including price volatility and regulatory changes. The company's management has also emphasized the importance of maintaining a strong balance sheet and managing working capital efficiently to support long-term growth.
Key takeaways
  • Varopakorn's profitability metrics (ROE of 6.92% and ROA of 3.17%) are below the industry median, indicating underperformance in terms of returns.
  • The company's liquidity position is moderate, with a current ratio of 1.27 and a negative net cash position.
  • Revenue is concentrated in Thailand, with no disclosed international operations, making the company vulnerable to local economic conditions.
  • The company's growth is modest, with a year-over-year revenue growth of approximately 3.9%, driven by the automotive sector.
  • Varopakorn has a low dilution potential, with no significant dilution sources identified in recent filings.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyTHB
Revenue$2.78B
Gross profit$187.7M
Operating income$110.9M
Net income$69.5M
R&D
SG&A
D&A
SBC
Operating cash flow$273.3M
CapEx-$19.2M
Free cash flow$140.5M
Total assets$2.19B
Total liabilities$1.19B
Total equity$1.00B
Cash & equivalents$28.3M
Long-term debt$810.0M
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$3.94
Market cap$393.6M
Enterprise value$1.18B
P/E5.7
Reported non-GAAP P/E
EV/Revenue0.4
EV/Op income10.6
EV/OCF4.3
P/B0.4
P/Tangible book0.4
Tangible book$1.00B
Net cash-$781.7M
Current ratio1.3
Debt/Equity0.8
ROA3.2%
ROE6.9%
Cash conversion3.9%
CapEx/Revenue-0.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Mining · cohort 2 companies
MetricVAROActivity
Op margin4.0%-2.9% medp25 -34.7% · p75 15.6%above median
Net margin2.5%1.2% medp25 -11.7% · p75 11.1%above median
Gross margin6.7%1.9% medp25 1.9% · p75 1.9%top quartile
R&D / revenue0.5% medp25 0.4% · p75 0.5%
CapEx / revenue-0.7%43.7% medp25 27.1% · p75 60.2%bottom quartile
Debt / equity81.0%33.0% medp25 16.8% · p75 40.0%top quartile
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
2026-05-04 22:34 UTC#d660c288
Market quoteclose THB 3.94 · shares 0.10B diluted
no public URL
2026-05-04 22:34 UTC#50ecac7d
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 22:35 UTCJob: 451ea311