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 | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
| Fair Value | ฿8.82 - ฿9.75 | ฿9.29 |
| Upside | 47.1% - 62.6% | 54.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Rojukiss International Public Company Limited | - | SET:KISS |
| Neo Corporate Public Company Limited | - | SET:NEO |
| Asian Phytoceuticals Public Company Limited | - | SET:APCO |
| Thai Nippon Rubber Industry Public Co., Ltd. | - | SET:TNR |
| S & J International Enterprises Public Company Limited | - | SET:S&J |
| Do Day Dream Public Company Limited | - | SET:DDD |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KISS | NEO | APCO | TNR | S&J | DDD | |||
| SET:KISS | SET:NEO | SET:APCO | SET:TNR | SET:S&J | SET:DDD | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.5% | 10.4% | -3.2% | 3.8% | 6.0% | 14.7% | ||
| 3Y CAGR | 14.8% | 10.7% | -1.9% | 8.3% | 8.1% | 0.8% | ||
| Latest Twelve Months | 21.2% | 6.5% | -28.0% | 7.4% | -8.6% | -8.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.7% | 9.1% | 31.1% | 5.3% | 8.6% | 5.3% | ||
| Prior Fiscal Year | 13.6% | 8.7% | 36.7% | 10.3% | 10.4% | -2.0% | ||
| Latest Fiscal Year | 13.7% | 10.0% | 26.0% | 25.4% | 7.5% | 1.7% | ||
| Latest Twelve Months | 13.7% | 10.0% | 26.0% | 25.4% | 7.5% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.2x | 5.6x | 24.6x | 5.8x | 3.6x | -25.5x | ||
| Price / LTM Sales | 1.8x | 0.9x | 9.1x | 1.1x | 0.7x | 1.3x | ||
| LTM P/E Ratio | 12.9x | 9.1x | 35.1x | 4.2x | 9.8x | 78.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.1x | 9.1x | |||||
| Historical LTM P/S Ratio | 1.3x | 2.9x | 6.5x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 1,453 | 1,453 | 1,453 | |||||
| (=) Equity Value | 2,757 | 2,902 | 3,047 | |||||
| (/) Shares Outstanding | 316.9 | 316.9 | 316.9 | |||||
| Implied Value Range | 8.70 | 9.16 | 9.62 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.70 | 9.16 | 9.62 | 6.00 | ||||
| Upside / (Downside) | 45.0% | 52.6% | 60.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KISS | NEO | APCO | TNR | S&J | DDD | |
| Value of Common Equity | 2,064 | 9,150 | 1,920 | 2,250 | 4,648 | 1,901 | |
| (/) Shares Outstanding | 600.0 | 300.0 | 600.0 | 300.0 | 149.9 | 316.9 | |
| Implied Stock Price | 3.44 | 30.50 | 3.20 | 7.50 | 31.00 | 6.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.44 | 30.50 | 3.20 | 7.50 | 31.00 | 6.00 | |
| Trading Currency | THB | THB | THB | THB | THB | THB | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |