WARRIX : Warrix Sport Public Company Limited
6M/2024 (Jan - Jun 2024)
Business Overview
  1. Domestic and international sale of sport apparel and equipment, everyday wear and casual clothing.
  2. Provide sports-related health services such as Physiotherapy & Performance Studio, Sports Science Center (Warrix Run Hub), Fitness and Nutrition Educator (Fit Junction).
Financial Statement
6M24 6M23 2023 2022
Income Statement (MB)
Revenues 691.00 519.47 1,251.01 1,074.62
Expenses 637.88 476.01 1,080.61 906.43
Net Profit (Loss) 37.00 32.03 127.38 128.49
Balance Sheet (MB)
Assets 1,729.26 1,658.90 1,799.72 1,878.87
Liabilities 364.50 299.23 392.25 438.38
Shareholders' Equity 1,364.76 1,359.67 1,407.47 1,440.49
Cash Flow (MB)
Operating 58.92 -114.33 -8.46 49.38
Investing -109.75 -30.91 -14.04 -256.36
Financing -99.66 -156.64 -215.04 726.10
Financial Ratio
EPS (Baht) 0.06 0.05 0.21 0.35
GP Margin (%) 47.80 46.63 47.80 46.27
NP Margin (%) 5.35 6.17 10.18 11.96
D/E Ratio (x) 0.27 0.22 0.28 0.30
ROE (%) 9.72 13.76 8.95 15.90
ROA (%) 10.63 14.14 9.38 12.81
Business Plan

WARRIX creates brand awareness with license marketing strategy by being a sportswear distributor and extending to become a Health - Active & Lifestyle brand. Reaching to all types of customers, such as athletes, sports fans, health lovers, young generation, and working people. WARRIX is developing business in 3 areas as follows:

1) Sport & Active Lifestyle: Expand sports clothing and equipment segment to cover more types of sports such as running, training, golf, basketball, and table tennis. Expand product portfolio to women's gym wear, footwear, and lifestyle clothing. Including, Warrix Lifestyle @ Siam Square project to penetrate into a new higher-value market.

2) Health: Plan to expand health business; Warrix Run Hub at QSNCC, which is the second sports science center. Improve service quality and increase revenue growth of health business by acquiring all digital and intellectual properties of Fit Junction.

3) Event & Explorer: Expanding customer base by combining sports-related experience with a wide range of events, such as running events, music festivals, food events, and other events related to Health - Active & Lifestyle.

2024 Key Strategies

Business Highlight
  1. Unique & modern design with exclusive innovation serving various needs of customers. Global brand quality products at an affordable price.
  2. Strong partnerships derived from licenses of Thai national football team, football clubs, educational institutions, organizations, and regional sports events to enhance brand awareness.
  3. Extensive distribution channel directly reaching customers.
  4. Data-driven with marketing strategy to increase efficiency by planning production orders, pricing, managing distribution channels, marketing campaigns, and business partnerships.
  5. Growing along the wave of healthy lifestyles and government policies that promote Thailand as the World's Best Sports Tourism Destination.
Performance and Analysis
Business Performance Summary

For the first 6 months of 2024 (“6M24"), the Company had revenue from sales and services of 677.84 MB, an increase of 33.98% YoY due to revenue growth in almost all sales channels, especially online channels. Regarding revenue breakdown by products, there was revenue growth from both licensed and non-licensed products, especially, the classic product group, such as polo shirts, had the highest revenue growth. The Company had gross profit margin for 6M24 of 47.80%, which increased by 1.17% YoY. The increase in total selling and administrative expenses was in line with sales growth, resulting in the Company having net profit of 37.00 MB, which increased by 15.50% YoY.

Key Milestones

2023: Acquired Fit Junction and Premier Football in Singapore.

2022: Capital increase to 300 MB by issuing 180 M of new ordinary shares for IPO. Listed on mai and started trading on December 21, 2022.

2021: Win the rights to produce Thai national football team and basketball team sportswear for 8 years and 5 years, respectively. Establised Warrix Sdn. Bhd. in Malaysia.

2020: Established Warrix Holding Pte. Ltd. in Singapore

2018: Win the rights to produce Myanmar national football team sport wear products for 6 years.

2016: Win the rights to produce Thai national football team sport wear products for 4 years.

2013: Established Warrix Sport Co., Ltd.

Risk Management Policy

1) Risk from slow-moving or obsolete inventories: WARRIX will sell products at discount prices with marketing campaign, transform into products that are easier to sell, expand distribution channels in line with demand, and use data to analyze sales and customer needs for each distribution channel and manage efficient supply chain.

2) Risk from the obligations in business agreements: For Licensed products, WARRIX has assessed risk-return and feasibility studies before entering into contracts to support sports teams and periodically re-assess. WARRIX also diversify risks by developing product under WARRIX's brand (Non-Licensed) as well as expanding new channels for selling products related to health and fitness to increase the proportion of Non-Licensed products and services.

3) Risk from the dependency of a few major suppliers: WARRIX has an efficient procurement process and sourcing for new quality suppliers. In addition, suppliers are easily sourced domestically and internationally.

Revenue Structure
Sales and Services 98.09% Others 1.91%
Stock Information
mai / CONSUMP
Closing price WARRIX mai index 12.00 7.00 2.00 510.00 439.67 369.33 299.00 3-7-23 29-9-23 28-12-23 26-3-24 28-6-24
as of 28/06/24 WARRIX CONSUMP mai
P/E (X) 21.57 48.58 40.95
P/BV (X) 2.09 1.44 1.79
Dividend yield (%) 2.05 1.30 2.06
28/06/24 28/12/23 30/12/22
Market Cap (MB) 3,000.00 3,960.00 4,320.00
Price (B/Share) 5.00 6.60 7.20
P/E (X) 21.57 28.88 42.31
P/BV (X) 2.09 2.79 3.05
CG Report:
Company Rating:
Major Shareholders
as of 14/03/2024
MR. WISAN WANASUKSRISAKUL (53.64%)
MR. PONGSAK THAMMATHATAREE (4.08%)
MISS LAWAN WANASAKSRISAKUL (3.17%)
WARRIX SPORT PUBLIC COMPANY LIMITED (1.82%)
TISCO Employees' Registered Provident Fund (1.53%)
Others (35.76%)
Company Information and Contact
http://www.warrix.co.th
ir@warrix.co.th
094-310-7103, 0-2117-1300
849/6-8 Rama 6 Rd. Wangmai Sub-District, Pathumwan District Bangkok 10330
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.