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 P/E Multiple | 20.4x - 22.6x | 21.5x |
| Selected Fwd P/E Multiple | 15.2x - 16.8x | 16.0x |
| Fair Value | ฿150.76 - ฿166.63 | ฿158.69 |
| Upside | 8.9% - 20.3% | 14.6% |
| Benchmarks | - | Full Ticker |
| Siam City Cement Public Company Limited | - | SET:SCCC |
| Smart Concrete Public Company Limited | - | SET:SMART |
| Diamond Building Products Public Company Limited | - | SET:DRT |
| Holcim AG | - | OTCPK:HCML.F |
| Anhui Conch Cement Company Limited | 91,400.0% | SEHK:914 |
| The Siam Cement Public Company Limited | - | SET:SCC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SCCC | SMART | DRT | HCML.F | 914 | SCC | |||
| SET:SCCC | SET:SMART | SET:DRT | OTCPK:HCML.F | SEHK:914 | SET:SCC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.3% | 14.5% | -2.4% | 5.6% | -25.5% | -27.7% | ||
| 3Y CAGR | 8.2% | 29.7% | -4.7% | 8.6% | -38.6% | -48.8% | ||
| Latest Twelve Months | 100.9% | -18.4% | -20.6% | -4.0% | -26.2% | -75.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.7% | 11.3% | 11.8% | 10.6% | 15.0% | 6.2% | ||
| Prior Fiscal Year | 6.3% | 15.0% | 11.3% | 11.3% | 7.4% | 5.2% | ||
| Latest Fiscal Year | 12.2% | 15.0% | 10.1% | 11.1% | 8.5% | 1.2% | ||
| Latest Twelve Months | 12.2% | 15.0% | 10.1% | 11.1% | 8.5% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.0x | 3.0x | 7.6x | 9.3x | 4.4x | 12.6x | ||
| Price / LTM Sales | 1.1x | 1.2x | 1.2x | 1.9x | 1.4x | 0.3x | ||
| LTM P/E Ratio | 8.6x | 7.8x | 11.7x | 17.1x | 16.0x | 28.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.8x | 11.7x | 17.1x | |||||
| Historical LTM P/E Ratio | 9.9x | 13.7x | 28.0x | |||||
| Selected P/E Multiple | 20.4x | 21.5x | 22.6x | |||||
| (x) LTM Net Income | 6,342 | 6,342 | 6,342 | |||||
| (=) Equity Value | 129,533 | 136,351 | 143,168 | |||||
| (/) Shares Outstanding | 1,200.0 | 1,200.0 | 1,200.0 | |||||
| Implied Value Range | 107.94 | 113.63 | 119.31 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 107.94 | 113.63 | 119.31 | 138.50 | ||||
| Upside / (Downside) | -22.1% | -18.0% | -13.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCCC | SMART | DRT | HCML.F | 914 | SCC | |
| Value of Common Equity | 45,743 | 667 | 5,814 | 48,415 | 131,823 | 166,200 | |
| (/) Shares Outstanding | 298.0 | 1,041.6 | 855.0 | 551.0 | 6,339.5 | 1,200.0 | |
| Implied Stock Price | 153.50 | 0.64 | 6.80 | 87.87 | 20.79 | 138.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.85 | 0.94 | 1.00 | |
| Implied Stock Price (Trading Cur) | 153.50 | 0.64 | 6.80 | 102.80 | 22.20 | 138.50 | |
| Trading Currency | THB | THB | THB | USD | HKD | THB | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.85 | 0.94 | 1.00 | |