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 | 0.6x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | ฿157.20 - ฿173.74 | ฿165.47 |
| Upside | -4.4% - 5.6% | 0.6% |
| Benchmarks | - | Full Ticker |
| Thai Credit Bank Public Company Limited | - | SET:CREDIT |
| SCB X Public Company Limited | - | SET:SCB |
| Bank of Ayudhya Public Company Limited | - | SET:BAY |
| Bangkok Bank Public Company Limited | - | SET:BBL |
| TMBThanachart Bank Public Company Limited | - | SET:TTB |
| Kasikornbank Public Company Limited | - | SET:KBANK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CREDIT | SCB | BAY | BBL | TTB | KBANK | |||
| SET:CREDIT | SET:SCB | SET:BAY | SET:BBL | SET:TTB | SET:KBANK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 38.5% | 1.7% | -1.9% | 4.8% | 23.8% | 4.3% | ||
| 3Y CAGR | 23.3% | 7.3% | -4.2% | 19.5% | 26.2% | 8.0% | ||
| Latest Twelve Months | 32.4% | 3.1% | -6.6% | 12.6% | 6.4% | 6.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 33.7% | 31.7% | 32.8% | 28.0% | 30.8% | 32.5% | ||
| Prior Fiscal Year | 37.9% | 34.1% | 32.0% | 31.1% | 38.2% | 29.6% | ||
| Latest Fiscal Year | 35.0% | 33.9% | 27.7% | 32.1% | 42.4% | 31.8% | ||
| Latest Twelve Months | 36.7% | 34.6% | 27.5% | 32.7% | 42.4% | 31.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.9% | 8.4% | 9.2% | 6.4% | 6.8% | 8.0% | ||
| Prior Fiscal Year | 22.3% | 9.3% | 9.3% | 8.1% | 8.3% | 8.0% | ||
| Latest Twelve Months | 18.6% | 9.1% | 7.6% | 8.5% | 8.7% | 8.5% | ||
| Next Fiscal Year | 14.6% | 9.0% | 7.5% | 7.9% | 8.7% | 8.4% | ||
| Two Fiscal Years Forward | 13.9% | 9.2% | 7.3% | 7.5% | 8.7% | 8.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.2x | 3.1x | 1.5x | 1.9x | 3.7x | 2.6x | ||
| Price / LTM EPS | 5.9x | 8.9x | 5.6x | 5.8x | 8.8x | 8.1x | ||
| Price / Book | 1.0x | 0.8x | 0.4x | 0.5x | 0.8x | 0.7x | ||
| Price / Fwd Book | 0.9x | 0.8x | 0.4x | 0.5x | 0.7x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.8x | 1.0x | |||||
| Historical P/B Ratio | 0.6x | 0.7x | 0.7x | |||||
| Selected P/B Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) Book Value | 583,926 | 583,926 | 583,926 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CREDIT | SCB | BAY | BBL | TTB | KBANK | |
| Value of Common Equity | 24,326 | 404,053 | 166,976 | 272,965 | 182,843 | 389,754 | |
| (/) Shares Outstanding | 1,234.8 | 3,367.1 | 7,355.8 | 1,908.8 | 96,742.4 | 2,369.3 | |
| Implied Stock Price | 19.70 | 120.00 | 22.70 | 143.00 | 1.89 | 164.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 19.70 | 120.00 | 22.70 | 143.00 | 1.89 | 164.50 | |
| 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 | |