SME Revenue (excl. เกษมชัย)
2.54B
49 SME companies
Total incl. Large Tier
5.98B
all 50 active companies
Best Net Margin (SME)
8.59%
ฟาร์มชูสินเตือนใจ 99
Loss-Making
9
companies in 2568
SME Avg Net Margin
1.4%
Active SME farms
Best ROE
57%
ซีเอฟ พูลเล็ตส์ ฟาร์ม
⚡ Large Tier — Separate Scale
เกษมชัยฟู๊ด · Nakhon Pathom · THB 3,443M revenue · NM 0.57% · RegCap 279M Excluded from SME charts by default.
Show in charts
Revenue by region (SME)
Company count by region
Top 15 SME companies by revenue (THB M) — colored by region, teal = Farm Choozin
Net margin distribution (active SME)
Registered capital vs. revenue — bubble = total assets
Ranking · FY2568
Year
Region
| # | Company | Province | Region | Revenue(M)↓ | Net Profit(M) | NM% | ROE% | ROA% | D/E | GM% | RegCap(M) | Rev/Cap× |
|---|
Faded bubbles = region not highlighted. Farm Choozin always pinned as ★.
Primary:
Compare:
Revenue (THB M)
Net Profit (THB M)
Net Margin %
ROE %
Valuation Calculator — Farm Choozin Tuernjai 99
FY2568 basis (unaudited). Adjust inputs or pick a scenario.
🐻 Bear
—
4.5× · land 60M
📊 Base
—
6.0× · land 70M
🐂 Bull
—
7.5× · land 80M
Inputs
Output
Op. EV
—
Total EV
—
Net to Seller
—
Previous deal (Lakthanakun)150M net
Uplift vs. previous—
Implied P/E—
EV / Revenue—
Peer Benchmark — Net Margin & Revenue (Top 10 SME)
⚠️ FY2568 EBITDA estimated ~38M. Confirm with audited accounts before banker briefing.
Filters:
Min Revenue (M)
Min Assets (M)
Max D/E
Profitable
Excl. FC
Incl. Large
Screened CandidatesSorted by buyer strength
| Rating | Company | Province | Region | Revenue(M) | Assets(M) | NM% | D/E | ROE% | RegCap(M) | Rev/Cap× | Notes |
|---|
Scoring
Strong — Rev≥100M + Assets≥100M + D/E≤3 + profitable | Possible — 3 of 4 | Weak — undercapitalized
Rev/Cap× = capital efficiency. High ratio = company leverages registered capital far beyond its size.
Rev/Cap× = capital efficiency. High ratio = company leverages registered capital far beyond its size.
Farm Choozin Tuernjai 99 Co., Ltd.
2568 Revenue
278M
Net Margin
8.59%
Rank
7/41
Corporate Info
Reg. No.0915549000018
Incorporated9 March 2006
Reg. CapitalTHB 30,000,000
Rev / Cap9.28× — top-tier efficiency
ProvinceSatun
AwardOutstanding Business 2018
Financials (THB M)
FY2568 Revenue278.3
FY2568 Net Profit23.9 · #1 margin
FY2568 Net Margin8.59%
FY2024 EBITDA (IM)27.1
FY2024 Gross Margin32.8%
⚠️ FY2568 = DBD unaudited. FY2568 EBITDA ~38M estimated.
9-Year History
Investment Highlights
Operational moat: 320 eggs/hen/yr vs. sector 280–300
Profit arc: 3.2M→11.6M→23.9M (FY22→24→2568)
#1 net margin 8.59% vs. 1.4% sector median
Low leverage: D/E 0.23, net cash position
Japan relationship: 30+ yr supplier link → intl. buyer path
Rev/Cap 9.28× on 30M registered capital
Deal Status
Structure100% shares + land
Previous price150M net to seller
Land (Siwakorn)Appraisal ~60M
Previous buyerLakthanakun — fund failure
TerminationJuly 2026
Next processRelaunch · FY2568 basis
Base case net to seller ~198M vs. 150M previous. New valuation anchor needed before July.
Bank Loan Feasibility — Farm Choozin Tuernjai 99
2568 Net Profit
23.9M
DSCR
—
Verdict
—
Net profit scenario
EBITDA est. (profit ×1.15): 27.5M THB
Loan parameters
Bank offer override — drag to set actual loan amount from bank. Overrides LTV formula above.
Set to 0 to use LTV formula. Drag right to override with bank's actual offer.
—
Calculating…
01.2x min3.0x
—
DSCR
Max loan
—
LTV × (land + collateral)
Monthly payment
—
THB / mo
Annual debt service
—
THB / yr
Front-end fee
—
one-time
Fund flow — how money moves in this deal
Bank
—
lends to company
→
Choozin Co.
receives
repays monthly
→
Seller (land)
120M THB
agreed land price
Buyer equity
30M THB
pays for shares
→
Seller (shares)
30M THB
100% share transfer
—