Rojukiss International Public Co. Ltd.

Rojukiss International Public Co. Ltd.

3.68
THB
+0.02
(+0.55%)
0.31EPS
11.82P/E
2.18BMarket Cap
Nov 17Next Earn
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
- -
31.97
42.15
1.79
1.3
1.55
1.61
1.95
2.03
2.26
Basic EPS, GAAP
- -
3.92
7.04
0.31
0.2
0.21
0.22
0.27
0.28
0.31
Free Cash Flow per Basic Share
- -
-0.94
7.3
0.48
0.3
0.14
0.01
0.23
0.33
0.48
Dividend per Share
- -
- -
9.26
0.36
0.23
0.16
0.14
0.28
0.28
0.25
Book Value per Share
11.58
15.49
13.21
0.79
1.55
1.61
1.69
1.7
1.72
1.71
Tangible Book Value per Share
11.14
15.11
12.93
0.78
1.54
1.58
1.66
1.69
1.71
1.7
Basic Weighted Avg Shares
618
27
27
540
592
600
600
600
593
587
Sales/Revenue/Turnover
- -
863
1,138
965
772
932
965
1,169
1,207
1,324
Operating Margin (%)
- -
15.91
20.37
24.34
18.45
17.96
19.88
16.56
17.95
18.87
Depreciation Expense
- -
9
11
14
14
17
19
19
14
13
Net Income, GAAP
- -
106
190
168
119
124
131
160
165
185
Effective Tax Rate (%)
- -
18.28
18.55
24.2
19.05
18.32
21.09
19.92
25.34
26.93
Profit Margin (%)
- -
12.26
16.71
17.41
15.35
13.27
13.62
13.66
13.71
13.94
Working Capital
309
343
265
326
858
984
1,022
965
959
945
LT Debt
80
12
8
10
2
31
7
4
2
6
Total Equity
313
418
357
428
930
1,019
1,093
1,019
1,007
1,000
Return on Invested Capital (%)
- -
22.3
34.48
29.77
14.53
14.62
13.59
14.06
15.87
18.38
Return on Capital (%)
- -
21.83
34.48
28.4
15.12
9.91
9.8
14.35
16.26
18.48
Return on Common Equity (%)
- -
28.96
49.08
42.84
17.47
13.06
13.27
15.69
16.34
18.61

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2
4
4
LT Borrowings
- -
- -
- -
LT Finance Leases
2
7
6
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
585
585
585
Market Capitalization
1,767
1,919
2,176

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,225
1,323
1,307
Cash, Cash Equivalents & STI
380
476
421
Accounts Receivable, Net
434
437
378
Inventories
171
181
291
Total Current Liabilities
266
319
363
Payables & Accruals
253
307
354
ST Debt
2
4
4
Deferred Revenue
- -
- -
- -

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
25.27%
-1.19%
Free Cash Flow
- -
827.44%
44.6%
Net Income, GAAP
- -
1.25%
3.58%
Sales/Revenue/Turnover
- -
5.73%
3.21%
Total Cash Common Dividend
- -
5.13%
-3.77%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
213
309
301
347
1,169
2025
245
268
330
365
1,207
2026
331
299
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.05
0.06
0.09
0.06
0.27
2025
0.06
0.04
0.1
0.08
0.28
2026
0.08
0.06
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.09
0.1
0.09
0.28
2025
0.04
0.14
0.1
- -
0.28
2026
- -
0.15
- -
- -
- -

Company Description

CEO
Corrado Giaquinto
Full Time Employees
179
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
100/8,100/51-54 Wongvanich B Building Bangkok BM Thailand 10310
IPO Date
Feb 19, 2021
Business
Rojukiss International Public Company Limited operates primarily in the health and beauty sector, manufacturing and distributing skin care products, color cosmetics, and food supplements. The company markets these products under various brands in both domestic and international markets, including Laos, Cambodia, Indonesia, Vietnam, and Thailand. Its products include face masks, facial moisturizers, skincare treatments such as Reju PDRN essence and Phyto-Retinol, hydrogel masks, micellar water, pore bright cream with SPF 50, B12 skin barrier cream, and wrapping masks. Founded in 2007 and headquartered in Bangkok, Thailand, Rojukiss emphasizes innovation and dermatological expertise to meet evolving consumer needs. Recent major developments include the launch of the "Rojukiss Skin Lab," an innovation center established in collaboration with strategic OEM partners to reinforce the company's R&D capabilities and dermatological product development. The company has expanded its geographic footprint by appointing official distributors and operational systems in Vietnam, Laos, Cambodia, and other Southeast Asian markets, aiming to grow international revenue from 2% to 5% by the end of 2025, with a long-term target of 20% by 2030. Additionally, Rojukiss has increased its product launch pace with new offerings such as serum treatment pads, sleeping masks, and extended product lines in collagen peptide and vitamin formulations. It also concluded a strategic collaboration on direct-to-consumer (D2C) strategies with Sasin School of Management and MIT Sloan School of Management to enhance consumer engagement and market responsiveness. The company maintains strong market leadership in the face mask segment, with a market share increase to 18.2% as of 2Q25 and continued sell-out growth in semi-credit customers and e-commerce channels. Its financial performance shows solid revenue generation supported by efficiency improvements in supply chain and inventory management, despite challenges such as retailer inventory adjustments. Rojukiss continues to pursue growth through clinically backed skincare innovation, impactful marketing, and elevated packaging design while leveraging a multi-channel distribution model covering direct country management, distributor-led approaches in critical markets, and wholesale expansion globally. This comprehensive approach positions Rojukiss International as a leading player in Asia’s health and beauty sector advancing through innovation and regional expansion.