
Benchmarks	-	Full Ticker
WHA Utilities and Power Public Company Limited	-	SET:WHAUP
TTW Public Company Limited	-	SET:TTW
Global Water Resources, Inc.	-	NasdaqGM:GWRS
Qian Jiang Water Resources Development Co.,Ltd	60,028,300.0%	SHSE:600283
Jiangsu United Water Technology Co.,Ltd.	60,329,100.0%	SHSE:603291
Eastern Water Resources Development and Management Public Company Limited	-	DB:7ES1
-	-	-

Multiples Valuation: Price / EPS

股價

0.06 EUR

公允價值

0.07 EUR

看漲

3.9%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	WHAUP	TTW	GWRS	600283	603291	7ES1
	SET:WHAUP	SET:TTW	NasdaqGM:GWRS	SHSE:600283	SHSE:603291	DB:7ES1
Historical Net Income Growth
5Y CAGR	-12.1%	-2.3%	21.1%	37.9%	1.8%	-46.3%
3Y CAGR	15.0%	-3.5%	17.1%	12.6%	2.2%	-64.7%
Latest Twelve Months	-59.8%	10.3%	-10.1%	22.8%	-41.7%	-93.2%

Historical Net Income Profit Margin
5 Year Average Margin	39.7%	52.4%	10.1%	13.4%	13.6%	12.7%
Prior Fiscal Year	58.6%	50.1%	15.1%	9.3%	14.1%	7.2%
Latest Fiscal Year	38.2%	54.6%	11.0%	9.3%	13.1%	1.1%
Latest Twelve Months	23.1%	60.6%	10.3%	10.0%	8.6%	0.2%

Current Trading Multiples
EV / LTM EBITDA	13.8x	7.5x	18.1x	11.4x	16.0x	12.2x
Price / LTM Sales	5.3x	6.9x	5.4x	2.2x	3.8x	1.3x
LTM P/E Ratio	23.0x	11.4x	53.0x	22.2x	44.1x	563.1x


	Low	Mid	High

Benchmark LTM P/E Ratio	11.4x	23.0x	53.0x
Historical LTM P/E Ratio	-637.5x	14.9x	19.1x

Selected P/E Multiple	390.7x	411.3x	431.8x
(x) LTM Net Income	9	9	9
(=) Equity Value	3,325	3,500	3,675
(/) Shares Outstanding	2,151.9	2,151.9	2,151.9
Implied Value Range	1.55	1.63	1.71
FX Rate: THB/EUR	37.9	37.9	37.9		Market Price
Implied Value Range (Trading Cur)	0.04	0.04	0.05		0.06
Upside / (Downside)	-36.7%	-33.4%	-30.1%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	WHAUP	TTW	GWRS	600283	603291	7ES1

Value of Common Equity	15,836	35,711	295	5,232	4,528	5,256
(/) Shares Outstanding	3,825.0	3,990.0	27.5	560.8	423.2	2,151.9
Implied Stock Price	4.14	8.95	10.75	9.33	10.70	2.44
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	37.87
Implied Stock Price (Trading Cur)	4.14	8.95	10.75	9.33	10.70	0.06

Trading Currency	THB	THB	USD	CNY	CNY	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	37.87

載入錯誤

Eastern Water Resources Development and Management Public Company Limited