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 | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.2x - 0.7x | 0.5x |
| Fair Value | ฿0.48 - ฿0.53 | ฿0.51 |
| Upside | 72.2% - 90.3% | 81.2% |
| Benchmarks | - | Full Ticker |
| Bangchak Sriracha Public Company Limited | - | SET:BSRC |
| Susco Public Company Limited | - | SET:SUSCO |
| Bangchak Corporation Public Company Limited | - | SET:BCP |
| Thai Oil Public Company Limited | - | SET:TOP |
| Star Petroleum Refining Public Company Limited | - | SET:SPRC |
| RPCG Public Company Limited | - | SET:RPC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BSRC | SUSCO | BCP | TOP | SPRC | RPC | |||
| SET:BSRC | SET:SUSCO | SET:BCP | SET:TOP | SET:SPRC | SET:RPC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -5.6% | 1.8% | 8.3% | NM- | NM- | ||
| 3Y CAGR | NM- | 7.7% | -37.0% | -7.6% | -22.2% | NM- | ||
| Latest Twelve Months | -222.5% | 6.5% | -119.4% | -66.1% | -154.6% | -213.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.6% | 1.7% | 2.4% | 4.2% | 0.8% | 3.5% | ||
| Prior Fiscal Year | 0.4% | 3.8% | 3.3% | 4.5% | -0.5% | 0.3% | ||
| Latest Fiscal Year | -0.7% | 0.9% | 0.3% | 2.4% | 0.8% | -0.8% | ||
| Latest Twelve Months | -2.1% | 0.8% | -0.5% | 2.3% | -0.9% | -0.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.6% | 12.1% | 9.4% | 11.6% | 5.8% | 8.9% | ||
| Prior Fiscal Year | 2.8% | 29.3% | 18.9% | 12.1% | -3.0% | 1.1% | ||
| Latest Twelve Months | -17.7% | 6.1% | -4.0% | 5.1% | -5.2% | -3.3% | ||
| Next Fiscal Year | 3.8% | 6.9% | 9.8% | 6.3% | 4.6% | -9.5% | ||
| Two Fiscal Years Forward | 10.6% | 7.0% | 13.6% | 6.8% | 6.8% | -10.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.1x | 0.1x | 0.2x | 0.1x | 0.0x | ||
| Price / LTM EPS | -3.4x | 8.7x | -16.5x | 8.3x | -9.1x | -4.6x | ||
| Price / Book | 0.7x | 0.5x | 0.8x | 0.4x | 0.5x | 0.2x | ||
| Price / Fwd Book | 0.6x | 0.5x | 0.8x | 0.4x | 0.5x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.5x | 0.8x | |||||
| Historical P/B Ratio | 0.2x | 0.5x | 0.7x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 2,316 | 2,316 | 2,316 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BSRC | SUSCO | BCP | TOP | SPRC | RPC | |
| Value of Common Equity | 15,712 | 2,356 | 44,062 | 70,924 | 19,685 | 365 | |
| (/) Shares Outstanding | 3,460.9 | 950.0 | 1,376.9 | 2,233.8 | 4,335.9 | 1,304.7 | |
| Implied Stock Price | 4.54 | 2.48 | 32.00 | 31.75 | 4.54 | 0.28 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.54 | 2.48 | 32.00 | 31.75 | 4.54 | 0.28 | |
| 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 | |