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 | 2.8x - 3.1x | 3.0x |
| Historical Pb Multiple | 1.9x - 3.3x | 2.5x |
| Fair Value | ฿12.39 - ฿13.69 | ฿13.04 |
| Upside | 6.8% - 18.0% | 12.4% |
| Benchmarks | - | Full Ticker |
| Thai Coconut Public Company Limited | - | SET:COCOCO |
| NSL Foods Public Company Limited | - | SET:NSL |
| Royal Plus Public Company Limited | - | SET:PLUS |
| Thaifoods Group Public Company Limited | - | SET:TFG |
| JD Food Public Company Limited | - | SET:JDF |
| Ichitan Group Public Company Limited | - | SET:ICHI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| COCOCO | NSL | PLUS | TFG | JDF | ICHI | |||
| SET:COCOCO | SET:NSL | SET:PLUS | SET:TFG | SET:JDF | SET:ICHI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 27.1% | 28.2% | NM- | 16.9% | -5.6% | 26.2% | ||
| 3Y CAGR | 32.4% | 41.5% | -20.5% | 77.5% | 20.7% | 33.7% | ||
| Latest Twelve Months | 27.1% | 62.2% | -77.2% | 486.9% | 88.6% | 18.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.6% | 6.7% | 10.7% | 4.4% | 6.9% | 12.8% | ||
| Prior Fiscal Year | 11.6% | 6.9% | 13.2% | -1.4% | 6.7% | 15.5% | ||
| Latest Fiscal Year | 10.4% | 9.2% | 3.0% | 4.8% | 12.1% | 17.2% | ||
| Latest Twelve Months | 10.4% | 9.2% | 3.0% | 4.8% | 12.1% | 17.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 22.8% | 25.4% | 15.6% | 15.3% | 6.8% | 12.5% | ||
| Prior Fiscal Year | 23.0% | 22.5% | 14.4% | -5.6% | 6.2% | 18.3% | ||
| Latest Twelve Months | 19.5% | 31.4% | 3.2% | 20.9% | 11.0% | 22.6% | ||
| Next Fiscal Year | 22.8% | 28.8% | 12.7% | 24.9% | 7.5% | 22.8% | ||
| Two Fiscal Years Forward | 25.1% | 27.1% | 14.4% | 20.7% | 7.3% | 25.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 1.6x | 1.4x | 0.5x | 1.7x | 2.0x | ||
| Price / LTM EPS | 15.4x | 17.7x | 45.5x | 9.9x | 13.8x | 11.5x | ||
| Price / Book | 2.9x | 5.1x | 1.5x | 1.9x | 1.5x | 2.6x | ||
| Price / Fwd Book | 2.5x | 4.2x | 1.4x | 1.5x | 1.4x | 2.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 1.9x | 5.1x | |||||
| Historical P/B Ratio | 1.9x | 2.5x | 3.3x | |||||
| Selected P/B Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) Book Value | 5,711 | 5,711 | 5,711 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COCOCO | NSL | PLUS | TFG | JDF | ICHI | |
| Value of Common Equity | 10,511 | 9,600 | 1,970 | 31,088 | 1,104 | 15,080 | |
| (/) Shares Outstanding | 1,470.0 | 300.0 | 670.0 | 5,810.8 | 600.0 | 1,300.0 | |
| Implied Stock Price | 7.15 | 32.00 | 2.94 | 5.35 | 1.84 | 11.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.15 | 32.00 | 2.94 | 5.35 | 1.84 | 11.60 | |
| 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 | |