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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.6x - 1.5x | 1.0x |
| Fair Value | €6.24 - €6.90 | €6.57 |
| Upside | 10.4% - 22.0% | 16.2% |
| Benchmarks | - | Full Ticker |
| Diamond Building Products Public Company Limited | - | SET:DRT |
| Smart Concrete Public Company Limited | - | SET:SMART |
| Siam City Cement Public Company Limited | - | SET:SCCC |
| Buzzi S.p.A. | - | DB:UCM |
| Heidelberg Materials AG | - | OTCPK:HLBZ.F |
| The Siam Cement Public Company Limited | - | DB:TCM1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DRT | SMART | SCCC | UCM | HLBZ.F | TCM1 | |||
| SET:DRT | SET:SMART | SET:SCCC | DB:UCM | OTCPK:HLBZ.F | DB:TCM1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.4% | 14.5% | 11.3% | 19.6% | 9.2% | -27.7% | ||
| 3Y CAGR | -4.7% | 29.7% | 8.2% | 20.3% | -1.1% | -48.8% | ||
| Latest Twelve Months | -45.1% | -59.1% | 61.5% | -5.3% | 0.3% | 150.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.4% | 11.3% | 8.2% | 17.7% | 6.7% | 5.7% | ||
| Prior Fiscal Year | 11.3% | 15.0% | 6.3% | 22.3% | 9.6% | 5.2% | ||
| Latest Fiscal Year | 10.1% | 15.0% | 12.2% | 21.8% | 8.2% | 1.2% | ||
| Latest Twelve Months | 7.5% | 9.9% | 10.3% | 20.3% | 8.6% | 3.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 24.9% | 10.6% | 10.3% | 14.2% | 7.9% | 7.9% | ||
| Prior Fiscal Year | 25.7% | 16.7% | 8.1% | 18.4% | 12.0% | 7.0% | ||
| Latest Twelve Months | 14.2% | 7.5% | 15.9% | 14.4% | 10.7% | 5.0% | ||
| Next Fiscal Year | 26.7% | 11.5% | 11.3% | 12.3% | 11.7% | 2.3% | ||
| Two Fiscal Years Forward | 34.5% | 11.1% | 12.4% | 11.8% | 12.2% | 3.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 1.3x | 0.9x | 1.8x | 1.6x | 0.5x | ||
| Price / LTM EPS | 12.0x | 12.7x | 8.3x | 8.7x | 18.3x | 14.0x | ||
| Price / Book | 1.9x | 0.9x | 1.4x | 1.2x | 2.0x | 0.7x | ||
| Price / Fwd Book | 1.7x | 0.9x | 1.3x | 1.1x | 1.7x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.4x | 2.0x | |||||
| Historical P/B Ratio | 0.6x | 1.0x | 1.5x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 359,223 | 359,223 | 359,223 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DRT | SMART | SCCC | UCM | HLBZ.F | TCM1 | |
| Value of Common Equity | 4,263 | 594 | 44,551 | 7,893 | 35,095 | 255,417 | |
| (/) Shares Outstanding | 812.0 | 1,041.6 | 298.0 | 181.0 | 177.2 | 1,200.0 | |
| Implied Stock Price | 5.25 | 0.57 | 149.50 | 43.60 | 198.04 | 212.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 37.67 | |
| Implied Stock Price (Trading Cur) | 5.25 | 0.57 | 149.50 | 43.60 | 230.74 | 5.65 | |
| Trading Currency | THB | THB | THB | EUR | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 37.67 | |