
Benchmarks	-	Full Ticker
TRC Construction Public Company Limited	-	SET:TRC
Meta Corporation Public Company Limited	-	SET:META
SAAM Development Public Company Limited	-	SET:SAAM
Well Graded Engineering Public Company Limited	-	SET:WGE
Stecon Group Public Company Limited	-	SET:STECON
Prosper Engineering Public Company Limited	-	SET:PROS

Multiples Valuation: Price / Book

股價

0.63 THB

公允價值

0.63 THB

看漲

-0.1%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	TRC	META	SAAM	WGE	STECON	PROS
	SET:TRC	SET:META	SET:SAAM	SET:WGE	SET:STECON	SET:PROS
Historical Net Income Growth
5Y CAGR	NM-	NM-	-2.7%	-14.9%	NM-	-7.4%
3Y CAGR	NM-	NM-	-19.5%	53.8%	NM-	-21.1%
Latest Twelve Months	26.5%	26.5%	-112.7%	209.6%	-750.4%	-67.1%

Historical Net Income Profit Margin
5 Year Average Margin	-18.5%	-6812.7%	46.5%	-2.3%	-0.5%	-4.3%
Prior Fiscal Year	-24.6%	NA	52.0%	-12.3%	1.8%	-23.9%
Latest Fiscal Year	-50.0%	-95.5%	20.0%	2.2%	-7.8%	1.2%
Latest Twelve Months	-46.5%	-71.7%	-10.3%	3.5%	-5.1%	0.5%

Return on Equity
5 Year Average Margin	-226.2%	-5.4%	11.1%	-8.2%	-1.8%	-12.8%
Prior Fiscal Year	-359.8%	-5.8%	15.8%	-54.4%	2.8%	-70.5%
Latest Twelve Months	-358.4%	-4.5%	-1.6%	23.3%	-9.7%	3.5%
Next Fiscal Year	#NUM!	#NUM!	4.3%	7.1%	5.2%	-0.1%
Two Fiscal Years Forward	116.3%	-19.6%	4.1%	12.9%	5.6%	41.7%

Current Trading Multiples
Price / LTM Sales	0.7x	1.8x	24.5x	0.2x	0.5x	0.3x
Price / LTM EPS	-1.5x	-2.5x	-238.7x	5.4x	-9.0x	47.2x
Price / Book	5.9x	0.1x	3.5x	1.1x	0.9x	1.6x
Price / Fwd Book	-3.9x	0.1x	4.1x	1.4x	0.7x	1.6x


	Low	Mid	High

Benchmark P/B Ratio	0.1x	1.1x	5.9x
Historical P/B Ratio	2.1x	2.5x	3.1x

Selected P/B Multiple	1.5x	1.6x	1.6x
(x) Book Value	223	223	223

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	TRC	META	SAAM	WGE	STECON	PROS

Value of Common Equity	950	215	1,775	510	13,218	347
(/) Shares Outstanding	1,397.7	3,069.5	317.0	600.0	1,502.1	551.5
Implied Stock Price	0.68	0.07	5.60	0.85	8.80	0.63
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.68	0.07	5.60	0.85	8.80	0.63

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

載入錯誤

Prosper Engineering PCL