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 Ps Multiple | 0.6x - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | €7.25 - €8.01 | €7.63 |
| Upside | 21.9% - 34.7% | 28.3% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DRT | SMART | SCCC | UCM | HLBZ.F | TCM1 | |||
| SET:DRT | SET:SMART | SET:SCCC | DB:UCM | OTCPK:HLBZ.F | DB:TCM1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.0% | 4.5% | -1.6% | 6.1% | 2.4% | 3.1% | ||
| 3Y CAGR | 1.1% | 8.2% | 1.8% | 7.9% | 4.2% | -1.2% | ||
| Latest Twelve Months | -13.1% | -30.1% | 29.4% | 5.4% | 4.2% | 1.8% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.9x | 4.2x | 6.3x | 6.1x | 9.9x | 12.8x | ||
| Price / LTM Sales | 0.9x | 1.3x | 0.9x | 1.9x | 1.6x | 0.5x | ||
| LTM P/E Ratio | 12.6x | 12.9x | 8.4x | 9.5x | 18.9x | 14.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 1.3x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 507,788 | 507,788 | 507,788 | |||||
| (=) Equity Value | 326,898 | 344,103 | 361,308 | |||||
| (/) Shares Outstanding | 1,200.0 | 1,200.0 | 1,200.0 | |||||
| Implied Value Range | 272.42 | 286.75 | 301.09 | |||||
| FX Rate: THB/EUR | 37.6 | 37.6 | 37.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.25 | 7.63 | 8.01 | 5.95 | ||||
| Upside / (Downside) | 21.9% | 28.3% | 34.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DRT | SMART | SCCC | UCM | HLBZ.F | TCM1 | |
| Value of Common Equity | 4,466 | 604 | 44,849 | 8,599 | 35,007 | 268,275 | |
| (/) Shares Outstanding | 812.0 | 1,041.6 | 298.0 | 181.0 | 177.1 | 1,200.0 | |
| Implied Stock Price | 5.50 | 0.58 | 150.50 | 47.50 | 197.70 | 223.56 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.85 | 37.57 | |
| Implied Stock Price (Trading Cur) | 5.50 | 0.58 | 150.50 | 47.50 | 232.75 | 5.95 | |
| Trading Currency | THB | THB | THB | EUR | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.85 | 37.57 | |