
Benchmarks	-	Full Ticker
Ratch Group Public Company Limited	-	SET:RATCH
Global Power Synergy Public Company Limited	-	SET:GPSC
B.Grimm Power Public Company Limited	-	SET:BGRIM
Gulf Development Public Company Limited	-	SET:GULF
First Gen Corporation	-	PSE:FGEN
Electricity Generating Public Company Limited	-	DB:ECGF
-	-	-

Multiples Valuation: Price / EPS

股價

2.86 EUR

公允價值

3.53 EUR

看漲

24.3%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	RATCH	GPSC	BGRIM	GULF	FGEN	ECGF
	SET:RATCH	SET:GPSC	SET:BGRIM	SET:GULF	PSE:FGEN	DB:ECGF
Historical Net Income Growth
5Y CAGR	0.5%	0.0%	-21.4%	30.0%	-2.0%	-16.2%
3Y CAGR	-7.8%	-17.8%	-28.5%	33.3%	0.4%	9.7%
Latest Twelve Months	2.9%	8.1%	6.5%	384.0%	-13.2%	183.8%

Historical Net Income Profit Margin
5 Year Average Margin	17.1%	6.6%	5.3%	20.5%	16.8%	8.5%
Prior Fiscal Year	12.5%	4.0%	2.0%	13.0%	12.6%	-16.9%
Latest Fiscal Year	19.8%	4.5%	1.2%	15.0%	10.5%	13.4%
Latest Twelve Months	21.5%	5.7%	1.7%	62.4%	11.1%	18.4%

Current Trading Multiples
EV / LTM EBITDA	14.0x	9.0x	10.4x	23.3x	3.7x	3.2x
Price / LTM Sales	2.3x	1.2x	0.5x	5.5x	0.4x	1.5x
LTM P/E Ratio	10.3x	20.9x	41.4x	8.9x	4.0x	8.3x


	Low	Mid	High

Benchmark LTM P/E Ratio	4.0x	10.3x	41.4x
Historical LTM P/E Ratio	-7.1x	12.1x	23.4x

Selected P/E Multiple	9.8x	10.3x	10.8x
(x) LTM Net Income	7,326	7,326	7,326
(=) Equity Value	71,652	75,423	79,194
(/) Shares Outstanding	526.5	526.5	526.5
Implied Value Range	136.10	143.26	150.43
FX Rate: THB/EUR	38.0	38.0	38.0		Market Price
Implied Value Range (Trading Cur)	3.58	3.77	3.96		2.84
Upside / (Downside)	26.2%	32.8%	39.4%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	RATCH	GPSC	BGRIM	GULF	FGEN	ECGF

Value of Common Equity	57,637	100,805	29,458	702,172	1,033	56,792
(/) Shares Outstanding	2,175.0	2,819.7	2,606.9	14,939.8	3,596.6	526.5
Implied Stock Price	26.50	35.75	11.30	47.00	0.29	107.87
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	0.02	37.98
Implied Stock Price (Trading Cur)	26.50	35.75	11.30	47.00	16.40	2.84

Trading Currency	THB	THB	THB	THB	PHP	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	0.02	37.98

載入錯誤

Electricity Generating Public Company Limited