investorscraft@gmail.com

Intrinsic ValueAberdeen New Thai Investment Trust Plc (ANW.L)

Previous Close£398.00
Intrinsic Value
Upside potential
Previous Close
£398.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aberdeen New Thai Investment Trust PLC is a UK-based investment trust focused on delivering long-term capital growth through exposure to Thailand's dynamic economy. The trust invests across a diversified portfolio spanning key sectors such as banking, real estate, energy, and consumer goods, leveraging Thailand's growth potential. Managed by Aberdeen Asset Management Asia Limited, the trust provides investors with access to high-growth Thai equities, including REITs and property funds, while mitigating single-stock risk through broad sector diversification. The trust's strategy capitalizes on Thailand's emerging market opportunities, targeting above-average returns by investing in companies with strong fundamentals and growth trajectories. Its portfolio includes leading Thai firms in automotive, finance, and technology, positioning it as a specialized vehicle for investors seeking Thai market exposure without direct stock-picking. The trust's niche focus differentiates it from broader emerging market funds, offering concentrated yet diversified Thai equity exposure.

Revenue Profitability And Efficiency

For FY 2021, the trust reported revenue of 1.24 million GBp and net income of 543,000 GBp, reflecting efficient portfolio management amid market volatility. The diluted EPS of 0.0328 GBp indicates modest earnings per share, while the absence of capital expenditures suggests a pure equity investment strategy. Operating cash flow of 2.06 million GBp highlights strong liquidity generation from portfolio activities.

Earnings Power And Capital Efficiency

The trust's earnings power is driven by its Thai equity portfolio, with returns influenced by sectoral performance and macroeconomic conditions in Thailand. The absence of capital expenditures underscores its focus on financial asset investments rather than operational assets. The trust's capital efficiency is tied to stock selection and market timing, with returns dependent on underlying portfolio performance.

Balance Sheet And Financial Health

The trust holds 189,000 GBp in cash and equivalents, providing liquidity for opportunistic investments. However, total debt of 10 million GBp indicates leverage, which could amplify returns or risks depending on market conditions. The balance sheet reflects a typical investment trust structure, with assets primarily comprising equity holdings and liabilities including debt financing.

Growth Trends And Dividend Policy

The trust's growth is linked to Thailand's economic trajectory and equity market performance. It distributed a dividend of 176.51 GBp per share, signaling a commitment to shareholder returns despite its capital growth objective. The dividend policy balances income distribution with reinvestment needs to sustain long-term portfolio growth.

Valuation And Market Expectations

The trust's valuation is influenced by its net asset value (NAV) and the performance of its Thai equity holdings. With a beta of 1.07, it exhibits slightly higher volatility than the market, reflecting its emerging market focus. Market expectations hinge on Thailand's economic recovery and sectoral growth prospects.

Strategic Advantages And Outlook

The trust's strategic advantage lies in its specialized Thai market expertise and diversified sector exposure. Its outlook depends on Thailand's economic resilience, corporate earnings growth, and regional market dynamics. The trust is well-positioned to benefit from Thailand's long-term growth but remains exposed to emerging market risks and currency fluctuations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount