EN DE

Toray Textiles (Thailand) Public Company (TTT) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 2.5B THB

TT Toray Textiles (Thailand) Public Company TTT · BK
Price44.00 THB
Fair Value26.63 THB
Upside-39.5%
Quality60/100
Watch Toray Textiles (Thailand) Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.9% net margin
Low debt · generates free cash flow
Trails peers (5/14)
Narrow moat 26/100
Evidence: High Range 24.56 THB – 32.55 THB Share as image

Fair value as of: Aug 14, 2026

From 24 valuation models · updated yesterday

Fair value updated Aug 14, 2026, revised from 31.81 THB to 26.63 THB (−16.3%) since Jul 18, 2026. Share price +6.0% over the past month.

A solid business, but screening 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (32.55 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

70.75 THB 28.44 THB Fair Value 26.63 THB Jul 2019 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range 28.44 THB – 70.75 THB · fair‑value band 24.56 THB – 32.55 THB · the 44.00 THB price screens above the 26.63 THB fair value. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

Toray Textiles (Thailand) Public Company (TTT) currently trades at 44.00 THB, while our model-based Fair Value estimate is 26.63 THB, implying the stock looks roughly 39.5% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, Toray Textiles (Thailand) Public Company generated revenue of 7.7B THB at a net margin of 0.9%. Revenue declined 12.5% year over year. It earns a return on equity of 0.9%. The balance sheet holds a net cash position of 1.3B THB. Fundamentals as of Aug 14, 2026

Our scenario range runs from 24.56 THB (bear case) to 32.55 THB (bull case); at 44.00 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 11% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at -39%, TTT 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 108.82 THB 139.05 THB 189.13 THB 80
Residual Income 84.79 THB 79.50 THB 56.50 THB 76
Rev-Margin DCF 57.22 THB 64.24 THB 74.15 THB 74
All 24 models by family
DCF Models
FCF DCF 105.19 THB 136.57 THB 192.88 THB 38
Owner Earnings 78.59 THB 100.23 THB 139.07 THB 31
5Y Revenue Exit 57.22 THB 62.16 THB 69.11 THB 39
5Y EBITDA Exit 86.19 THB 112.31 THB 146.93 THB 41
5Y P/E Exit 63.70 THB 73.39 THB 85.25 THB 38
10Y Revenue Exit 75.92 THB 81.30 THB 85.91 THB 36
10Y EBITDA Exit 93.28 THB 111.61 THB 130.55 THB 37
10Y P/E Exit 79.93 THB 88.09 THB 95.17 THB 35
Earnings-Based
Graham-Dodd 8.05 THB 9.84 THB 11.07 THB 54
EPV 22.65 THB 23.16 THB 23.60 THB 59
Dividend Discount
Gordon GGM 25.89 THB 28.21 THB 31.73 THB 70
DDM Multi-Stage 25.89 THB 31.99 THB 40.32 THB 61
Multiples
P/E Multiple 19.53 THB 26.04 THB 32.55 THB 63
P/S Multiple 15.09 THB 20.12 THB 25.15 THB 58
P/B Multiple 15.09 THB 20.12 THB 25.15 THB 55
EV/EBIT 29.01 THB 32.20 THB 35.39 THB 53
EV/EBITDA 82.67 THB 103.76 THB 124.84 THB 54
EV/Revenue 25.88 THB 28.65 THB 31.42 THB 43
Asset-Based
NCAV (Graham) 62.71 THB 84.04 THB 125.43 THB 50
Growth DCF
Growth DCF 108.82 THB 139.05 THB 189.13 THB 80
Rev-Margin DCF 57.22 THB 64.24 THB 74.15 THB 74
Economic Profit
Residual Income 84.79 THB 79.50 THB 56.50 THB 76
ROIC Compounder 22.65 THB 23.16 THB 23.60 THB 72
Growth Earnings
Growth-Adj P/E 13.77 THB 19.67 THB 25.56 THB 68

Widest divergence: DCF Models (88.09 THB) versus Earnings-Based (9.84 THB). Highest evidence: Growth DCF (80).

Notify me when TTT reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.7B THB
Revenue growth (YoY) -12.5%
Net margin 0.9%
Return on equity 0.9%
Free cash flow 536M THB FY2025
P/E ratio 37.3
More key figures
Operating margin 2.9%
EPS (TTM) 1.18 THB
EPS growth (YoY) +33.6%
Net cash 1.3B THB FY2024

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 60 · Market factors (momentum, volatility) 54

Profitability 26
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 49
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

Toray Textiles (Thailand) Public Company Limited manufactures and markets various fabric products in Asia, Africa, the United States, Europe, and the Oceania. It operates through two segments: Textile and Industrial Material Product.

Full company description

Toray Textiles (Thailand) Public Company Limited manufactures and markets various fabric products in Asia, Africa, the United States, Europe, and the Oceania. It operates through two segments: Textile and Industrial Material Product. The company offers polyester and cotton blended, polyester viscose, filament woven, woven, spun, and knitted fabrics, as well as denim yarn; and industrial materials, such as cords, airbags, canvas, and car seat fabrics. Toray Textiles (Thailand) Public Company Limited was incorporated in 2019 and is based in Bangkok, Thailand. Toray Textiles (Thailand) Public Company Limited is a subsidiary of Toray Industries, Inc.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Toray Textiles (Thailand) Public Company reported revenue of 7.7B THB in FY2025 versus 8.2B THB in FY2021, a compound −1.6%/yr. Reported net income was 68.5M THB in FY2025, compounding +85.7%/yr from FY2021.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
7.7B THB
Latest YoY
−15.3%
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.
−8.0%
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.
+3.6%
Avg. growth/yr (8Y) 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.
−3.1%
Revenue −1.6%/yr
FY21 8.2B THB
FY22 9.9B THB
FY23 9.5B THB
FY24 9.1B THB
FY25 7.7B THB
Net income +85.7%/yr
FY21 5.8M THB
FY22 55.3M THB
FY23 272M THB
FY24 357M THB
FY25 68.5M THB

TTT screens 39% overvalued. Compare with Shenzhou International Group →

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). "Toray Textiles (Thailand) Public Company Fair Value". https://www.fairvalue-calculator.com/stock/TTT

Peer Group

Textile Manufacturing · 317 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 60 · Top 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 0% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -13% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 37.3× · Pricier than median
P/B 0.34× · Cheaper than 75% of peers
P/S (TTM) 0.32× · Cheaper than median
P/FCF 0.1× · Cheaper than median
EV/EBITDA 3.7× · 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 8
FUTURE 0 · sector 0
PAST 4 · sector 15
HEALTH 93 · sector 95
DIVIDEND 0 · sector 34

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 Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare Toray Textiles (Thailand) Public Company with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is Toray Textiles (Thailand) Public Company (TTT) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of 26.63 THB versus a price of 44.00 THB, about −39% (overvalued).
What is the fair value of TTT?
Our model-based fair value for Toray Textiles (Thailand) Public Company is 26.63 THB (as of Aug 14, 2026), built from audited fundamentals. The current price is 44.00 THB.
What is the quality score of TTT?
Toray Textiles (Thailand) Public Company has a Quality Score of 60/100. 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 Toray Textiles (Thailand) Public Company (TTT)?
Toray Textiles (Thailand) Public Company reported trailing-twelve-month revenue of about 7.7B THB (latest available figure, as of Aug 14, 2026).
What is the net profit margin of TTT?
The net profit margin of Toray Textiles (Thailand) Public Company is about 0.9%, meaning it keeps roughly 0.9% of revenue as net income. Based on the latest reported figures.

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 Toray Textiles (Thailand) 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.