KISS : ROJUKISS INTERNATIONAL PUBLIC COMPANY LIMITED
3M/2023 (Jan - Mar 2023)
Business Overview

The company's main business is producing, outsourcing, manufacturing, and distributing skincare, color cosmetics, and healthcare products under six major brands, three of which are held by the company, namely Rojukiss, Best korea, and Sis2Sis. While two of them are owned by subsidiary company, namely PhD K-Derma, and VAILL COVITRAP with over 100 SKUs in our product portfolio. The Company has conducted R&D and developed formulas and packaging jointly with manufacturers to be distributed through both domestic and international sales channels

Financial Statement
3M23 3M22 2022 2021
Income Statement (MB)
Revenues 207.18 172.57 940.06 776.05
Expenses 154.53 146.10 764.84 629.80
Net Profit (Loss) 26.95 19.60 123.71 118.57
Balance Sheet (MB)
Assets 1,330.27 1,166.92 1,297.08 1,048.73
Liabilities 270.13 186.06 278.55 118.81
Shareholders' Equity 991.84 951.21 964.06 929.92
Cash Flow (MB)
Operating 42.50 54.90 85.54 177.95
Investing -1.04 -7.40 -111.03 -187.74
Financing 26.01 -5.82 -89.57 370.52
Financial Ratio
EPS (Baht) 0.04 0.03 0.21 0.20
GP Margin (%) 52.33 52.41 51.97 53.57
NP Margin (%) 19.68 11.16 15.73 15.28
D/E Ratio (x) 0.25 0.19 0.27 0.13
ROE (%) 13.49 10.24 13.06 17.47
ROA (%) 16.81 10.02 15.61 16.08
Business Plan
  • Uplifting the company's products to be the "Top of Mind Brand" through advertising and marketing activities, together with the development of consumer-responsive product innovation
  •  Expanding distribution channels for color cosmetic products under the Sis2Sis brand
  • Enhancing sales channels both Offline and Online
  • Growing in overseas markets by planning strategies and setting appropriate business models to accelerate growth and enhance competitiveness
  • Adapting strategic plans for health products to the circumstances at hand
Sustainable Development Plan

KISS is committed to operating business in line with a sustainable development approach as well as considering all relevant stakeholders in tune with good governance principles. We support sustainable development through the foundation of our business operations based on ESG principles, which encompass the environmental social, and governance dimensions. The organization's sustainability policy was created to guide its strategy and ability to do business in a socially responsible manner, under the mission to be a global leader in the future beauty and health business in Asia will be reignited (Health & Beauty for the Future of Asia). For further information, please visit our website. https://hub.optiwise.io/storage/103/annual-report/2022/e-book/th/index.html

Business Highlight

The company’s started to expand business into healthcare market under trademarked name Vaill CoviTRAP TM Anti-CoV Nasal Spray which has been widely accepted by health-conscious consumers especially during the Covid-19 outbreak. This is considered as a further move toward becoming a leader in Asia’s health & beauty business for the future.

Performance and Analysis
Business Performance Summary

The revenue from sales and services in Q1/2023 was 207.0 million baht, an increase of 22.5% YoY but a drop of 38.5% QoQ mainly from

  • Revenue from Domestic increased by 10% YoY from Modern Trade, which increased from both Convenience stores and Hypermarket channels, driven by the launch of new products (NPDs) and online and offline marketing activities. In terms of nasal spray, there were no transactions in Q1/2022, resulting in a 100% increase in this quarter.
  • Revenue from Overseas decreased by 77% YoY due to lower sales from Indonesia and Vietnam. However, the company plans on launching new products to differentiate itself from others in the current competitive market.
  • Total revenue decreased by 38.5% QoQ from both core business and slower sales of nasal spray

EBITDA was 53.6 million baht, an increase of 95.9% YoY but decreased by 32.0 QoQ. While Net Profit was 40.8 million baht, an increase of 111.8% YoY but a decrease of 33.2% QoQ

Key Milestones

2020

  • Launched new skin beauty supplement under “Rojukiss”  
  • Signed with the distributor of the company's products in Indonesia and the Philippines.
  • Registered as a public company: Increase registered capital to prepare for an IPO and expand business continuously.

2021

  • Release new products to export for sale to Indonesia.
  • Release new products to export for sale to Vietnam

2022

  • Investment in Hibiocy Company Limited to expand its business into Health product innovations
  • Officially launched “VAILL COVITRAP Anti-CoV” Nasal Spray under the management of Hibiocy Co., Ltd. (“HIB”)


Risk Management Policy

The Company has put in place risk management system and process throughout the organization which is in line with business strategies and goals. The Company assigns responsibilities for risk control and review the risk measures annually by setting guidelines that cover the assessment in the following main topics:

  1. Strategic & Brand Risk
  2. Operational & Supply Chain Risk
  3. Financial & Liquidity Risk
  4. Information Technology Risk
  5. Organizational Risk
  6. Compliance Risk 


Recent Awards and Recognitions

WATSONS HWB AWARDS 2022 Best Rising Star Brand of the Year- Facial Skin Care 

Revenue Structure
Domestic 95.6% Overseas 4.3% Others 0.1%
Stock Information
SET / CONSUMP / PERSON
Closing price KISS SET index 11.00 7.50 4.00 1721.00 1637.33 1553.67 1470.00 1-4-22 7-7-22 5-10-22 5-1-23 31-3-23
as of 31/03/23 KISS PERSON SET
P/E (X) 33.71 18.46 19.27
P/BV (X) 4.33 1.09 1.59
Dividend yield (%) 2.01 5.49 2.91
31/03/23 30/12/22 30/12/21
Market Cap (MB) 4,170.00 5,100.00 6,300.00
Price (B/Share) 6.95 8.50 10.50
P/E (X) 33.71 48.87 49.59
P/BV (X) 4.33 5.49 6.93
CG Report:
Company Rating:
Major Shareholders
as of 15/03/2023
AURORA ASIA HOLDINGS PTE., LTD. (28.98%)
MISS PIYAWADEE SONSINGH (18.04%)
บริษัท จีเอ็มเอ็ม แกรมมี่ จำกัด (มหาชน) (9.99%)
GUTS & GOOD PTE., LTD. (7.98%)
บริษัท Thai NVDR Company Limited (1.18%)
Others (33.83%)
Company Information and Contact
http://www.rojukissinternational.com
ir@rojukiss.com
0-2645-1155
100/8, 100/51-54 Vongvanij Complex Building B, 12th, 19th Floors, Rama IX Rd, Huai Khwang, Huai Khwang Bangkok 10310
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.