EN DE

Salee Industry Public Company (SALEE) Fair Value & Analysis

Basic Materials · TH · Market cap 1.0B THB

SI Salee Industry Public Company SALEE · BK
Price0.6000 THB
Fair Value0.3800 THB
Upside-36.7%
Quality65/100
Watch Salee Industry Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.7% net margin
Low debt · generates free cash flow
2.00% dividend yield
Ranks above peers (10/15)
Narrow moat 31/100
Evidence: Medium Range 0.2800 THB – 0.4700 THB Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Share price −3.2% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.4700 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.24 THB 0.2620 THB Fair Value 0.3800 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 0.2620 THB – 1.24 THB · fair‑value band 0.2800 THB – 0.4700 THB · the 0.6000 THB price screens above the 0.3800 THB fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Salee Industry Public Company (SALEE) currently trades at 0.6000 THB, while our model-based Fair Value estimate is 0.3800 THB, implying the stock looks roughly 36.7% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Salee Industry Public Company generated revenue of 1.4B THB at a net margin of 2.7%. Revenue grew 5.5% year over year. It earns a return on equity of 3.5%. The balance sheet holds a net cash position of 102M THB. Fundamentals as of Jul 18, 2026

Our scenario range runs from 0.2800 THB (bear case) to 0.4700 THB (bull case); at 0.6000 THB, the current price sits above 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 12% below its 52-week high and 93% 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 -37%, SALEE 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
Growth DCF 0.7300 THB 0.9100 THB 1.14 THB 80
Residual Income 0.5200 THB 0.5000 THB 0.3900 THB 76
Rev-Margin DCF 0.4500 THB 0.5600 THB 0.6900 THB 74
All 24 models by family
DCF Models
FCF DCF 0.7200 THB 0.9100 THB 1.17 THB 38
Owner Earnings 0.6600 THB 0.8300 THB 1.07 THB 31
5Y Revenue Exit 0.4500 THB 0.5500 THB 0.6600 THB 39
5Y EBITDA Exit 0.7200 THB 1.01 THB 1.34 THB 41
5Y P/E Exit 0.4900 THB 0.6100 THB 0.7400 THB 38
10Y Revenue Exit 0.5600 THB 0.6500 THB 0.7600 THB 36
10Y EBITDA Exit 0.7100 THB 0.9300 THB 1.19 THB 37
10Y P/E Exit 0.5800 THB 0.6900 THB 0.8100 THB 35
Earnings-Based
Graham-Dodd 0.1500 THB 0.3000 THB 0.3700 THB 54
EPV 0.2300 THB 0.2500 THB 0.2700 THB 59
Dividend Discount
Gordon GGM 0.0900 THB 0.1200 THB 0.1500 THB 70
DDM Multi-Stage 0.0900 THB 0.1200 THB 0.1500 THB 61
Multiples
P/E Multiple 0.2800 THB 0.3800 THB 0.4700 THB 63
P/S Multiple 0.2800 THB 0.3800 THB 0.4700 THB 58
P/B Multiple 0.2800 THB 0.3800 THB 0.4700 THB 55
EV/EBIT 0.3000 THB 0.3700 THB 0.4500 THB 53
EV/EBITDA 0.8200 THB 1.07 THB 1.31 THB 54
EV/Revenue 0.2700 THB 0.3500 THB 0.4400 THB 43
Asset-Based
NCAV (Graham) 0.3800 THB 0.5100 THB 0.7600 THB 50
Growth DCF
Growth DCF 0.7300 THB 0.9100 THB 1.14 THB 80
Rev-Margin DCF 0.4500 THB 0.5600 THB 0.6900 THB 74
Economic Profit
Residual Income 0.5200 THB 0.5000 THB 0.3900 THB 76
ROIC Compounder 0.2300 THB 0.2500 THB 0.2700 THB 72
Growth Earnings
Growth-Adj P/E 0.2100 THB 0.3000 THB 0.3800 THB 68

Widest divergence: DCF Models (0.6900 THB) versus Dividend Discount (0.1200 THB). Highest evidence: Growth DCF (80).

Notify me when SALEE reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.4B THB
Revenue growth (YoY) +5.5%
Net margin 2.7%
Return on equity 3.5%
Free cash flow 113M THB FY2025
P/E ratio 17.0
More key figures
Operating margin 6.2%
EPS (TTM) 0.0300 THB
Dividend yield 2.4%
EPS growth (YoY) +41.2%
Net cash 102M THB FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 77

Profitability 30
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 93
Price trend over the last 3–12 months (market factor)
52W Momentum 76
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

Salee Industry Public Company Limited, together with its subsidiaries, manufactures and distributes plastic supplies, parts, tools, and equipment primarily in Thailand.

Full company description

Salee Industry Public Company Limited, together with its subsidiaries, manufactures and distributes plastic supplies, parts, tools, and equipment primarily in Thailand. It operates through Manufacture and Distribution of Plastic Parts; Label Printing Service; Manufacture and Distribution of Household Plastic Supplies; and Manufacture and Distribution of Religious Supplies segments. The company offers mold, injection, and vacuum parts, as well as corrugated plastic containers. The company was founded in 1993 and is based in Pathum Thani, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Salee Industry Public Company reported revenue of 1.4B THB in FY2025 versus 1.3B THB in FY2021, a compound +2.3%/yr. Reported net income was 33.7M THB in FY2025.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.4B THB
Latest YoY
+11.2%
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.
−3.7%
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.
+3.5%
Avg. growth/yr (19Y) 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.
+4.1%
Revenue +2.3%/yr
FY21 1.3B THB
FY22 1.6B THB
FY23 1.3B THB
FY24 1.3B THB
FY25 1.4B THB
Net income
FY21 −15.6M THB
FY22 114M THB
FY23 16.7M THB
FY24 6.6M THB
FY25 33.7M THB
Character of growth · EPS growth decomposed (2014-2025) −9.7 % p.a.
Revenue per share +3.5 pp

of which total revenue +2.6 pp · buybacks/dilution +0.8 pp

EBIT margin −16.9 pp
Tax rate +0.2 pp
Residual (interest, one-offs) +3.5 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).

SALEE screens 37% overvalued. Compare with Linde plc →

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). "Salee Industry Public Company Fair Value". https://www.fairvalue-calculator.com/stock/SALEE

Peer Group

Specialty Chemicals · 668 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 −37% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 6% · Above median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 22.7× · Cheaper than median
P/B 0.89× · Cheaper than median
P/S (TTM) 0.72× · Cheaper than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 6.3× · Cheaper than 75% of peers
PEG 0.27× · 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 0 · sector 0
FUTURE 28 · sector 19
PAST 14 · sector 23
HEALTH 100 · sector 95
DIVIDEND 40 · sector 25

VALUE 0: the price sits above our fair-value range.

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 18, 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 Salee Industry 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 Salee Industry Public Company (SALEE) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 0.3800 THB versus a price of 0.6000 THB, about −37% (overvalued).
What is the fair value of SALEE?
Our model-based fair value for Salee Industry Public Company is 0.3800 THB (as of Jul 18, 2026), built from audited fundamentals. The current price is 0.6000 THB.
What is the quality score of SALEE?
Salee Industry 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 Salee Industry Public Company (SALEE)?
Salee Industry Public Company reported trailing-twelve-month revenue of about 1.4B THB (latest available figure, as of Jul 18, 2026).
What is the net profit margin of SALEE?
The net profit margin of Salee Industry Public Company is about 2.7%, meaning it keeps roughly 2.7% of revenue as net income. Based on the latest reported figures.
Does Salee Industry Public Company pay a dividend?
Salee Industry Public Company currently shows a dividend yield of about 2.40% relative to its recent price (as of Jul 18, 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 Salee Industry 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.