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 | 0.3x - 0.4x | 0.3x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | ฿0.90 - ฿1 | ฿0.95 |
| Upside | 32.5% - 46.5% | 39.5% |
| Benchmarks | Ticker | 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 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRC | META | SAAM | WGE | STECON | PROS | |||
| SET:TRC | SET:META | SET:SAAM | SET:WGE | SET:STECON | SET:PROS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -16.8% | -33.1% | -0.2% | 8.9% | -1.9% | 9.8% | ||
| 3Y CAGR | -29.4% | 10.8% | -0.3% | 24.9% | 2.7% | 13.3% | ||
| Latest Twelve Months | -43.7% | NM | -39.0% | 39.1% | -1.7% | 24.1% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -4.6x | -0.7x | 1754.4x | 1.8x | -2.9x | 9.2x | ||
| Price / LTM Sales | 1.0x | 1.8x | 24.5x | 0.2x | 0.4x | 0.3x | ||
| LTM P/E Ratio | -2.1x | -2.5x | -238.7x | 5.4x | -8.9x | 46.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.0x | 24.5x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.4x | 1.5x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.4x | |||||
| (x) LTM Sales | 1,388 | 1,388 | 1,388 | |||||
| (=) Equity Value | 442 | 465 | 488 | |||||
| (/) Shares Outstanding | 551.5 | 551.5 | 551.5 | |||||
| Implied Value Range | 0.80 | 0.84 | 0.88 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.80 | 0.84 | 0.88 | 0.68 | ||||
| Upside / (Downside) | 17.7% | 23.9% | 30.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRC | META | SAAM | WGE | STECON | PROS | |
| Value of Common Equity | 1,034 | 215 | 1,791 | 486 | 13,744 | 375 | |
| (/) Shares Outstanding | 1,397.7 | 3,069.5 | 317.0 | 600.0 | 1,502.1 | 551.5 | |
| Implied Stock Price | 0.74 | 0.07 | 5.65 | 0.81 | 9.15 | 0.68 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.74 | 0.07 | 5.65 | 0.81 | 9.15 | 0.68 | |
| 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 | |