Fairvalue-Calculator Fairvalue-Calculator
EN DE

Aurora Design Public Company (AURA) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 18.7B THB

AD Aurora Design Public Company AURA · BK
Price13.70 THB
Fair Value17.50 THB
Upside+27.7%
Quality95/100
Evidence: High Range 7.84 THB – 30.75 THB

Fair value as of: Jun 24, 2026

From 17 valuation models · updated 5 days ago

Share price −5.5% over the past month.

Price vs Fair Value (12 months)

15.10 THB 11.75 THB Fair Value 17.50 THB Jun 2025 Jun 2026

12‑month range 11.75 THB – 15.10 THB · fair‑value band 7.84 THB – 30.75 THB · the 13.70 THB price screens below the 17.50 THB fair value. As of Jun 24, 2026.

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

Analysis

Aurora Design Public Company (AURA) currently trades at 13.70 THB, while our model-based Fair Value estimate is 17.50 THB — implying the stock looks roughly 27.7% undervalued today. We read business quality at 95/100 (high quality), in the Consumer Cyclical 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, Aurora Design Public Company generated revenue of 39.0B THB at a net margin of 3.8%. Revenue grew 23.3% year over year. It earns a return on equity of 21.3%. Net debt stands at 14.3B THB. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) 39.0B THB
Revenue growth (YoY) +23.3%
Net margin 3.8%
Return on equity 21.3%
Free cash flow −4.9B THB FY2025
P/E ratio 10.7
More key figures
Operating margin 3.8%
EPS (TTM) 1.31 THB
Dividend yield 3.8%
EPS growth (YoY) +39.4%
Net debt 14.3B THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

Aurora Design Public Company Limited, together with its subsidiaries, retails gold jewelry, diamond jewelry, and gemstones through its chain and online stores in Thailand. It operates through Trading of Jewelry as Gold Jewelry; Trading of Diamonds, Gems and K-Gold; and Sale with Right Redemption for Gold Jewelry, Diamonds, Gems and K-Gold segments. The company retails modern gold products comprising necklaces, rings, bracelets, earrings, and gold plates; diamond jewelry products consisting of diamond rings, necklaces, earrings, bracelets, and pendants; and design gold products, such as gold amulets, auspicious gold leaves, zodiac pendants, necklaces, bracelets, earrings, and gold handicraft frames. It also engages in the manufacture of jewelry, gold jewelry, diamonds, and gemstones; and provision of gold financing services. The company offers its products and services under the AURORA, SENG HENG, AURORA DIAMOND, KHONG KWAN, and THONG MA NGERN PAI brands. It serves white collar, trad…

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Aurora Design Public Company reported revenue of 39.0B THB in FY2025 versus 22.3B THB in FY2021, a compound +15.0%/yr. Reported net income was 1.5B THB in FY2025, compounding +25.6%/yr from FY2021.

Revenue +15.0%/yr
FY21 22.3B THB
FY22 29.6B THB
FY23 29.6B THB
FY24 33.2B THB
FY25 39.0B THB
Net income +25.6%/yr
FY21 586M THB
FY22 708M THB
FY23 850M THB
FY24 1.1B THB
FY25 1.5B THB

Open the full interactive analysis →

Similar stocks

6 more Luxury Goods stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
LVMH Moët Hennessy - Louis Vuitton, Société Européenne, LVMUY $110.33 $105.81 -4%
Hermès International Société en commandite par actions HESAY $184.96 $105.66 -43%
Compagnie Financière Richemont SA CFRHF $226.16 $152.30 -33%
Christian Dior SE CHDRY $125.90 $151.73 +21%
Titan Company TITAN ₹4,042 ₹1,546 -62%
Kering SA PPRUF $302.02 $68.89 -77%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is Aurora Design Public Company (AURA) undervalued?
As of Jun 24, 2026, our model estimates a fair value of 17.50 THB versus a price of 13.70 THB — about +28% (undervalued). Model-based estimate, not financial advice.
What is the fair value of AURA?
Our 21-model fair value for Aurora Design Public Company is 17.50 THB (as of Jun 24, 2026), built from audited fundamentals. The current price is 13.70 THB.
What is the quality score of AURA?
Aurora Design Public Company has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Aurora Design Public Company (AURA)?
Aurora Design Public Company reported trailing-twelve-month revenue of about 39.0B THB (latest available figure, as of Jun 24, 2026).
What is the net profit margin of AURA?
The net profit margin of Aurora Design Public Company is about 3.8%, meaning it keeps roughly 3.8% of revenue as net income. Based on the latest reported figures.
Does Aurora Design Public Company pay a dividend?
Aurora Design Public Company currently shows a dividend yield of about 3.78% relative to its recent price (as of Jun 24, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.