EN DE

Nutrition SC Public Company (NTSC) Fair Value & Analysis

Basic Materials · TH · Market cap 833M THB

NS Nutrition SC Public Company NTSC · BK
Price6.75 THB
Fair Value13.04 THB
Upside+93.2%
Quality57/100
Watch Nutrition SC Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.5% net margin
generates free cash flow
4.80% dividend yield
Ranks above peers (12/13)
Moderate moat 53/100
Evidence: High Range 9.12 THB – 16.31 THB Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 15.29 THB to 13.04 THB (−14.7%) since Jun 25, 2026. Share price +8.0% over the past month.

A solid business, screening 93% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (9.12 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

30.19 THB 5.16 THB Fair Value 13.04 THB Feb 2023 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

42‑month range 5.16 THB – 30.19 THB · fair‑value band 9.12 THB – 16.31 THB · the 6.75 THB price screens below the 13.04 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Nutrition SC Public Company (NTSC) currently trades at 6.75 THB, while our model-based Fair Value estimate is 13.04 THB, implying the stock looks roughly 93.2% undervalued today. The Quality Score stands at 57/100 (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, Nutrition SC Public Company generated revenue of 1.2B THB at a net margin of 10.4%. Revenue declined 5.7% year over year. It earns a return on equity of 11.3%. The balance sheet holds a net cash position of 235M THB. Fundamentals as of Jul 12, 2026

Our scenario range runs from 9.12 THB (bear case) to 16.31 THB (bull case); at 6.75 THB, the current price sits below 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 about 17% below its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at 93%, NTSC screens cheaper 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
Residual Income 7.07 THB 7.76 THB 10.56 THB 76
Growth DCF 9.64 THB 12.35 THB 15.71 THB 72
Gordon GGM 0.9300 THB 1.68 THB 2.31 THB 70
All 26 models by family
DCF Models
FCF DCF 9.60 THB 12.70 THB 16.82 THB 38
Owner Earnings 10.28 THB 13.68 THB 18.20 THB 31
5Y Revenue Exit 10.76 THB 15.74 THB 22.07 THB 39
5Y EBITDA Exit 10.28 THB 14.84 THB 20.11 THB 41
5Y P/E Exit 11.45 THB 17.02 THB 22.83 THB 38
10Y Revenue Exit 9.95 THB 14.11 THB 19.64 THB 36
10Y EBITDA Exit 9.91 THB 13.54 THB 18.28 THB 37
10Y P/E Exit 10.59 THB 14.92 THB 20.17 THB 35
Earnings-Based
Graham-Dodd 6.12 THB 18.81 THB 24.98 THB 54
Lynch FV 4.06 THB 5.79 THB 7.53 THB 50
PEG = 1.0 4.06 THB 5.79 THB 7.53 THB 46
EPV 9.53 THB 10.48 THB 11.27 THB 59
Dividend Discount
Gordon GGM 0.9300 THB 1.68 THB 2.31 THB 70
DDM Multi-Stage 0.9300 THB 1.44 THB 1.79 THB 61
Multiples
P/E Multiple 11.47 THB 15.29 THB 19.12 THB 63
P/S Multiple 10.17 THB 13.56 THB 16.95 THB 58
P/B Multiple 11.47 THB 15.29 THB 19.12 THB 55
EV/EBIT 14.09 THB 17.94 THB 21.79 THB 53
EV/EBITDA 11.82 THB 14.91 THB 17.99 THB 54
EV/Revenue 12.05 THB 16.12 THB 20.19 THB 43
Asset-Based
NCAV (Graham) 4.22 THB 5.66 THB 8.44 THB 50
Growth DCF
Growth DCF 9.64 THB 12.35 THB 15.71 THB 72
Rev-Margin DCF 10.76 THB 15.74 THB 21.42 THB 67
Economic Profit
Residual Income 7.07 THB 7.76 THB 10.56 THB 76
ROIC Compounder 9.74 THB 11.23 THB 12.92 THB 67
Growth Earnings
Growth-Adj P/E 9.68 THB 13.82 THB 17.97 THB 68

Widest divergence: Multiples (15.29 THB) versus Dividend Discount (1.44 THB). Highest evidence: Residual Income (76).

Notify me when NTSC reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.2B THB
Revenue growth (YoY) -6.3%
Net margin 10.5%
Return on equity 11.3%
Free cash flow 100M THB FY2025
P/E ratio 6.7
More key figures
Operating margin 13.1%
EPS (TTM) 0.9300 THB
Dividend yield 4.8%
EPS growth (YoY) +14.3%
Net cash 235M THB FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 60 · Market factors (momentum, volatility) 63

Profitability 50
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 40
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

Nutrition SC Public Company Limited engages in the trading business of chemical and additives for food, feed, medicines, and cosmetics in Thailand. It operates in Food Additives and Feed Additives segments.

Full company description

Nutrition SC Public Company Limited engages in the trading business of chemical and additives for food, feed, medicines, and cosmetics in Thailand. It operates in Food Additives and Feed Additives segments. The company provides food additives, including natural and synthetic colors, sweeteners, flavor enhancers, emulsifiers, stabilizers, thickeners, flavors, gelling agents, dietary fiber, and carrier; tea, dried vegetable and fruit, cocoa, and coffee powders; prebiotics, omega-3 fatty acids, coenzyme Q10, hydrolyzed collagen, millet seeds extract, artichoke leaf extract, phytosterol esters, beta-glucan, amino acids, and vitamins; and starch, such as modified, wheat, potato, and specialized pea starch, as well as wheat gluten. Its products are used in bakery products, beverages, confectioneries, supplements and drugs, meat products, sauce and seasoning, flour and starch, and dairy products, as well as carrier raw materials. The company also provides logo, brand, label, warehousing and logistics, and packaging design, as well as consultancy services. Nutrition SC Public Company Limited was founded in 1981 and is based in Nakhon Pathom, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nutrition SC Public Company reported revenue of 1.2B THB in FY2025 versus 1.0B THB in FY2021, a compound +3.8%/yr. Reported net income was 120M THB in FY2025, compounding +5.0%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.2B THB
Latest YoY
+8.2%
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.
+4.5%
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.
+3.9%
Revenue +3.8%/yr
FY21 1.0B THB
FY22 1.1B THB
FY23 956M THB
FY24 1.1B THB
FY25 1.2B THB
Net income +5.0%/yr
FY21 98.8M THB
FY22 77.1M THB
FY23 69.6M THB
FY24 93.4M THB
FY25 120M THB

Watch NTSC: 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). "Nutrition SC Public Company Fair Value". https://www.fairvalue-calculator.com/stock/NTSC

Peer Group

Specialty Chemicals · 673 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 57 · Above median
Fair Value upside +93% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 13% · Above median
Revenue growth -6% · Bottom 25%
Dividend yield (TTM) 4.8% · Top 25%

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 0.74× · Cheaper than 75% of peers
P/S (TTM) 0.70× · Cheaper than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 3.1× · Cheaper than 75% of peers

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 100 · sector 0
FUTURE 0 · sector 19
PAST 45 · sector 23
HEALTH 0 · sector 95
DIVIDEND 96 · sector 25

Insider activity: 40/100

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Nutrition SC 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 Nutrition SC Public Company (NTSC) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 13.04 THB versus a price of 6.75 THB, about +93% (undervalued).
What is the fair value of NTSC?
Our model-based fair value for Nutrition SC Public Company is 13.04 THB (as of Jul 12, 2026), built from audited fundamentals. The current price is 6.75 THB.
What is the quality score of NTSC?
Nutrition SC Public Company has a Quality Score of 57/100. 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 Nutrition SC Public Company (NTSC)?
Nutrition SC Public Company reported trailing-twelve-month revenue of about 1.2B THB (latest available figure, as of Jul 12, 2026).
What is the net profit margin of NTSC?
The net profit margin of Nutrition SC Public Company is about 10.4%, meaning it keeps roughly 10.4% of revenue as net income. Based on the latest reported figures.
Does Nutrition SC Public Company pay a dividend?
Nutrition SC Public Company currently shows a dividend yield of about 4.84% 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 Nutrition SC 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.