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 P/E Multiple | 9.3x - 10.3x | 9.8x |
| Selected Fwd P/E Multiple | 9.3x - 10.2x | 9.7x |
| Fair Value | ฿21.74 - ฿24.03 | ฿22.89 |
| Upside | -13.9% - -4.8% | -9.3% |
| Benchmarks | - | Full Ticker |
| Thai Union Group Public Company Limited | - | SET:TU |
| Thai Coconut Public Company Limited | - | SET:COCOCO |
| JBS S.A. | - | BOVESPA:JBSS3 |
| Tyson Foods, Inc. | - | NYSE:TSN |
| Universal Robina Corporation | - | PSE:URC |
| Charoen Pokphand Foods Public Company Limited | - | SET:CPF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TU | COCOCO | JBSS3 | TSN | URC | CPF | |||
| SET:TU | SET:COCOCO | BOVESPA:JBSS3 | NYSE:TSN | PSE:URC | SET:CPF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.6% | 27.1% | 9.6% | -16.6% | 5.1% | 0.7% | ||
| 3Y CAGR | -15.3% | 32.4% | -22.3% | -36.0% | 0.1% | 14.1% | ||
| Latest Twelve Months | -13.3% | 27.1% | 1006.3% | 222.8% | -0.3% | 416.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.0% | 10.6% | 2.8% | 3.6% | 11.3% | 3.2% | ||
| Prior Fiscal Year | 4.0% | 11.6% | -0.3% | -1.2% | 7.7% | -1.0% | ||
| Latest Fiscal Year | 3.4% | 10.4% | 2.3% | 1.5% | 7.5% | 3.2% | ||
| Latest Twelve Months | 3.4% | 10.4% | 2.3% | 2.0% | 7.5% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 11.4x | 5.7x | 8.6x | 7.7x | 6.8x | ||
| Price / LTM Sales | 0.3x | 1.5x | 0.2x | 0.4x | 0.9x | 0.4x | ||
| LTM P/E Ratio | 9.6x | 14.1x | 10.0x | 20.7x | 12.6x | 11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.6x | 12.6x | 20.7x | |||||
| Historical LTM P/E Ratio | -39.8x | 11.3x | 17.7x | |||||
| Selected P/E Multiple | 9.3x | 9.8x | 10.3x | |||||
| (x) LTM Net Income | 18,473 | 18,473 | 18,473 | |||||
| (=) Equity Value | 172,682 | 181,770 | 190,859 | |||||
| (/) Shares Outstanding | 8,243.1 | 8,243.1 | 8,243.1 | |||||
| Implied Value Range | 20.95 | 22.05 | 23.15 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.95 | 22.05 | 23.15 | 25.25 | ||||
| Upside / (Downside) | -17.0% | -12.7% | -8.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TU | COCOCO | JBSS3 | TSN | URC | CPF | |
| Value of Common Equity | 44,871 | 9,702 | 96,599 | 21,803 | 151,901 | 208,137 | |
| (/) Shares Outstanding | 4,079.2 | 1,470.0 | 2,218.1 | 356.2 | 2,139.5 | 8,243.1 | |
| Implied Stock Price | 11.00 | 6.60 | 43.55 | 61.21 | 71.00 | 25.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.00 | 6.60 | 43.55 | 61.21 | 71.00 | 25.25 | |
| Trading Currency | THB | THB | BRL | USD | PHP | THB | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |