EN DE

Alucon Public Company (ALUCON) Fair Value & Analysis

Basic Materials · TH · Market cap 10.4B THB

AP Alucon Public Company ALUCON · BK
Price253.00 THB
Fair Value258.39 THB
Upside+2.1%
Quality65/100
Watch Alucon Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.5% net margin
Low debt · generates free cash flow
6.56% dividend yield
Ranks above peers (12/15)
Moderate moat 53/100
Evidence: High Range 173.49 THB – 364.28 THB Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 254.16 THB to 258.39 THB (+1.7%) since Jun 24, 2026. Share price +5.4% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (173.49 THB to 364.28 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

253.00 THB 89.80 THB Fair Value 258.39 THB Mar 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 89.80 THB – 253.00 THB · fair‑value band 173.49 THB – 364.28 THB · the 253.00 THB price screens below the 258.39 THB fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Alucon Public Company (ALUCON) currently trades at 253.00 THB, while our model-based Fair Value estimate is 258.39 THB, implying the stock looks roughly 2.1% fairly valued today. The Quality Score stands at 65/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Alucon Public Company generated revenue of 6.9B THB at a net margin of 15.5%. Revenue grew 4.7% year over year. It earns a return on equity of 14.2%. The balance sheet holds a net cash position of 1.3B THB. Fundamentals as of Jul 12, 2026

Our scenario range runs from 173.49 THB (bear case) to 364.28 THB (bull case); at 253.00 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 19% fair-value upside, at 2%, ALUCON screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 133.49 THB 174.82 THB 231.19 THB 80
Residual Income 167.63 THB 204.72 THB 417.83 THB 76
Rev-Margin DCF 166.73 THB 248.10 THB 334.56 THB 74
All 25 models by family
DCF Models
FCF DCF 130.52 THB 174.92 THB 238.16 THB 38
Owner Earnings 323.04 THB 452.47 THB 636.78 THB 31
5Y Revenue Exit 166.73 THB 247.70 THB 348.13 THB 39
5Y EBITDA Exit 174.04 THB 260.68 THB 357.67 THB 41
5Y P/E Exit 233.29 THB 365.95 THB 498.64 THB 38
10Y Revenue Exit 147.40 THB 217.16 THB 304.55 THB 36
10Y EBITDA Exit 156.78 THB 225.92 THB 311.49 THB 37
10Y P/E Exit 193.80 THB 297.04 THB 414.11 THB 35
Earnings-Based
Graham-Dodd 159.67 THB 371.95 THB 478.11 THB 54
PEG = 1.0 63.28 THB 90.40 THB 117.53 THB 46
EPV 159.39 THB 180.97 THB 199.84 THB 59
Dividend Discount
Gordon GGM 110.18 THB 187.40 THB 280.32 THB 70
DDM Multi-Stage 110.18 THB 162.73 THB 220.86 THB 61
Multiples
P/E Multiple 299.39 THB 399.19 THB 498.98 THB 63
P/S Multiple 179.92 THB 239.90 THB 299.87 THB 58
P/B Multiple 299.39 THB 399.19 THB 498.98 THB 55
EV/EBIT 229.82 THB 296.44 THB 363.06 THB 53
EV/EBITDA 222.99 THB 287.34 THB 351.68 THB 54
EV/Revenue 197.89 THB 269.86 THB 341.83 THB 43
Asset-Based
NCAV (Graham) 86.93 THB 116.49 THB 173.86 THB 50
Growth DCF
Growth DCF 133.49 THB 174.82 THB 231.19 THB 80
Rev-Margin DCF 166.73 THB 248.10 THB 334.56 THB 74
Economic Profit
Residual Income 167.63 THB 204.72 THB 417.83 THB 76
ROIC Compounder 159.39 THB 183.57 THB 215.25 THB 72
Growth Earnings
Growth-Adj P/E 229.65 THB 328.07 THB 426.49 THB 68

Widest divergence: Growth Earnings (328.07 THB) versus Asset-Based (116.49 THB). Highest evidence: Growth DCF (80).

Notify me when ALUCON reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 6.9B THB
Revenue growth (YoY) +4.7%
Net margin 15.5%
Return on equity 14.2%
Free cash flow 408M THB FY2025
P/E ratio 9.2
More key figures
Operating margin 18.4%
EPS (TTM) 24.89 THB
Dividend yield 6.9%
EPS growth (YoY) +22.1%
Net cash 1.3B THB FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 90

Profitability 54
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 80
Price trend over the last 3–12 months (market factor)
52W Momentum 98
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Alucon Public Company Limited engages in producing and distributing aluminum containers primarily in Thailand. It operates in two segments, Can and Tube, and Slug. The company offers aluminum collapsible tubes; monobloc aerosol cans, and bottles; and rigid wall containers.

Full company description

Alucon Public Company Limited engages in producing and distributing aluminum containers primarily in Thailand. It operates in two segments, Can and Tube, and Slug. The company offers aluminum collapsible tubes; monobloc aerosol cans, and bottles; and rigid wall containers. It also provides technical impact extrusions, aluminum slugs, aluminum coils, aluminum pellets, strips, plates, etc. The company exports its products to various countries, including Japan, Australia, the United States, Indonesia, and South Africa. The company was founded in 1961 and is headquartered in Mueang Samut Prakan, Thailand. Alucon Public Company Limited operates as a subsidiary of TAKEUCHI PRESS INDUSTRIES CO., LTD.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Alucon Public Company reported revenue of 6.9B THB in FY2025 versus 5.7B THB in FY2021, a compound +4.9%/yr. Reported net income was 1.0B THB in FY2025, compounding +9.6%/yr from FY2021.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
6.9B THB
Latest YoY
+11.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.0%
Avg. growth/yr (22Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.0%
Revenue +4.9%/yr
FY21 5.7B THB
FY22 6.9B THB
FY23 6.1B THB
FY24 6.2B THB
FY25 6.9B THB
Net income +9.6%/yr
FY21 704M THB
FY22 659M THB
FY23 506M THB
FY24 781M THB
FY25 1.0B THB
Character of growth · EPS growth decomposed (2014-2025) −1.3 % p.a.
Revenue per share +1.1 pp

of which total revenue +1.1 pp · buybacks/dilution +0.0 pp

EBIT margin −6.5 pp
Tax rate +0.1 pp
Residual (interest, one-offs) +3.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch ALUCON: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Alucon Public Company Fair Value". https://www.fairvalue-calculator.com/stock/ALUCON

Peer Group

Aluminum · 83 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside +2% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 6% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 6.6% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Aluminum median · lower = cheaper

P/E (TTM) 9.6× · Cheaper than 75% of peers
P/B 1.38× · Cheaper than median
P/S (TTM) 1.50× · Pricier than 75% of peers
P/FCF 0.8× · Cheaper than 75% of peers
EV/EBITDA 7.9× · Pricier than median
PEG 0.71× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 36 · sector 13
FUTURE 7 · sector 26
PAST 57 · sector 30
HEALTH 100 · sector 91
DIVIDEND 100 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aluminum stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Shandong Hongqiao Aluminum Industry Holding 002379 ¥18.54 ¥26.70 +44%
China Hongqiao Group 1378 HK$24.54 HK$45.53 +86%
Hindalco Industries Limited HINDALCO ₹955.80 ₹1,026 +7%
Aluminum Corporation 601600 ¥8.11 ¥12.58 +55%
Norsk Hydro ASA NHY kr 84.96 kr 58.10 -32%
Press Metal Aluminium Holdings 8869 8.02 MYR 3.88 MYR -52%
Alcoa Corporation AAI A$70.60 A$49.53 -30%
Yunnan Aluminium Co 000807 ¥25.12 ¥29.68 +18%
Henan Shenhuo Coal Industry and Electricity Power Co 000933 ¥25.51 ¥30.28 +19%
Tianshan Aluminum Group 002532 ¥11.99 ¥21.86 +82%

Compare Alucon Public Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Alucon Public Company (ALUCON) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 258.39 THB versus a price of 253.00 THB, about +2% (fairly valued).
What is the fair value of ALUCON?
Our model-based fair value for Alucon Public Company is 258.39 THB (as of Jul 12, 2026), built from audited fundamentals. The current price is 253.00 THB.
What is the quality score of ALUCON?
Alucon Public Company has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Alucon Public Company (ALUCON)?
Alucon Public Company reported trailing-twelve-month revenue of about 6.9B THB (latest available figure, as of Jul 12, 2026).
What is the net profit margin of ALUCON?
The net profit margin of Alucon Public Company is about 15.5%, meaning it keeps roughly 15.5% of revenue as net income. Based on the latest reported figures.
Does Alucon Public Company pay a dividend?
Alucon Public Company currently shows a dividend yield of about 6.90% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Alucon Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.