看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.5x - 0.5x | 0.5x |
| Historical Pb Multiple | 0.4x - 1.4x | 0.8x |
| Fair Value | €0.082 - €0.090 | €0.086 |
| Upside | 86.0% - 105.5% | 95.7% |
| Benchmarks | - | Full Ticker |
| TTW Public Company Limited | - | SET:TTW |
| WHA Utilities and Power Public Company Limited | - | SET:WHAUP |
| Thachang Green Energy Public Company Limited | - | SET:TGE |
| Artesian Resources Corporation | - | OTCPK:ARTN.B |
| Ratch Pathana Energy Public Company Limited | - | SET:SCG |
| Eastern Water Resources Development and Management Public Company Limited | - | DB:7ES1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TTW | WHAUP | TGE | ARTN.B | SCG | 7ES1 | |||
| SET:TTW | SET:WHAUP | SET:TGE | OTCPK:ARTN.B | SET:SCG | DB:7ES1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.3% | -12.1% | 21.7% | 6.4% | NM- | -46.3% | ||
| 3Y CAGR | -3.5% | 15.0% | 7.6% | 6.6% | NM- | -64.7% | ||
| Latest Twelve Months | 4.1% | -52.7% | -3.8% | 22.4% | -428.6% | -47.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 51.7% | 42.0% | 24.8% | 18.4% | 0.0% | 13.7% | ||
| Prior Fiscal Year | 50.1% | 58.6% | 26.3% | 16.9% | 1.8% | 7.2% | ||
| Latest Fiscal Year | 54.6% | 38.2% | 25.1% | 18.9% | -6.6% | 1.1% | ||
| Latest Twelve Months | 57.5% | 30.0% | 22.5% | 20.3% | -6.7% | 1.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 20.9% | 7.7% | 13.8% | 9.3% | -0.1% | 5.3% | ||
| Prior Fiscal Year | 19.6% | 12.5% | 10.8% | 8.0% | 2.5% | 2.7% | ||
| Latest Twelve Months | 18.5% | 6.3% | 8.7% | 9.3% | -6.4% | 0.6% | ||
| Next Fiscal Year | 17.9% | 8.8% | 9.3% | 8.6% | -3.1% | 7.5% | ||
| Two Fiscal Years Forward | 17.1% | 9.2% | 8.7% | 8.6% | -3.3% | 7.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.0x | 4.5x | 3.6x | 3.1x | 0.9x | 0.9x | ||
| Price / LTM EPS | 12.2x | 14.9x | 16.0x | 15.3x | -13.8x | 48.0x | ||
| Price / Book | 2.2x | 0.9x | 1.3x | 1.4x | 0.9x | 0.3x | ||
| Price / Fwd Book | 2.2x | 0.9x | 1.3x | 1.4x | 1.0x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.3x | 2.2x | |||||
| Historical P/B Ratio | 0.4x | 0.8x | 1.4x | |||||
| Selected P/B Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) Book Value | 11,437 | 11,437 | 11,437 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TTW | WHAUP | TGE | ARTN.B | SCG | 7ES1 | |
| Value of Common Equity | 36,110 | 13,005 | 3,717 | 345 | 3,095 | 3,016 | |
| (/) Shares Outstanding | 3,990.0 | 3,825.0 | 2,511.7 | 10.3 | 1,163.7 | 1,831.8 | |
| Implied Stock Price | 9.05 | 3.40 | 1.48 | 33.51 | 2.66 | 1.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.42 | |
| Implied Stock Price (Trading Cur) | 9.05 | 3.40 | 1.48 | 33.51 | 2.66 | 0.04 | |
| Trading Currency | THB | THB | THB | USD | THB | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.42 | |