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 | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | ฿0.60 - ฿0.67 | ฿0.63 |
| Upside | 58.5% - 75.1% | 66.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| All Energy & Utilities Public Company Limited | - | SET:AE |
| Green Resources Public Company Limited | - | SET:GREEN |
| K&O Energy Group Inc. | 166,300.0% | TSE:1663 |
| Eastern Power Group Public Company Limited | - | SET:EP |
| Gunkul Engineering Public Company Limited | - | SET:GUNKUL |
| Scan Inter Public Company Limited | - | SET:SCN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AE | GREEN | 1663 | EP | GUNKUL | SCN | |||
| SET:AE | SET:GREEN | TSE:1663 | SET:EP | SET:GUNKUL | SET:SCN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.7% | -3.2% | 7.2% | -9.5% | 9.4% | -11.7% | ||
| 3Y CAGR | 12.3% | -4.4% | 11.8% | 9.6% | 7.6% | -1.8% | ||
| Latest Twelve Months | 0.5% | -7.9% | -4.0% | 12.8% | 30.4% | -15.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.0% | 7.2% | 5.7% | 41.9% | 35.7% | 7.3% | ||
| Prior Fiscal Year | -17.0% | -26.7% | 6.7% | -55.8% | 21.9% | 8.9% | ||
| Latest Fiscal Year | -15.2% | 5.9% | 6.7% | -87.7% | 18.9% | -13.6% | ||
| Latest Twelve Months | -15.2% | 5.9% | 6.7% | -87.7% | 18.9% | -13.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 115.0x | 13.8x | 1.5x | 31.8x | 8.3x | 7.8x | ||
| Price / LTM Sales | 0.5x | 5.8x | 0.8x | 1.4x | 1.4x | 0.3x | ||
| LTM P/E Ratio | -3.2x | 98.6x | 11.3x | -1.6x | 7.6x | -2.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.4x | 5.8x | |||||
| Historical LTM P/S Ratio | 0.3x | 1.2x | 1.7x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 1,596 | 1,596 | 1,596 | |||||
| (=) Equity Value | 721 | 758 | 796 | |||||
| (/) Shares Outstanding | 1,213.7 | 1,213.7 | 1,213.7 | |||||
| Implied Value Range | 0.59 | 0.62 | 0.66 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.59 | 0.62 | 0.66 | 0.38 | ||||
| Upside / (Downside) | 56.2% | 64.4% | 72.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AE | GREEN | 1663 | EP | GUNKUL | SCN | |
| Value of Common Equity | 514 | 614 | 0 | 1,333 | 12,558 | 461 | |
| (/) Shares Outstanding | 5,143.1 | 818.0 | 0.0 | 932.5 | 8,601.6 | 1,213.7 | |
| Implied Stock Price | 0.10 | 0.75 | 2,603.00 | 1.43 | 1.46 | 0.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.10 | 0.75 | 2,603.00 | 1.43 | 1.46 | 0.38 | |
| Trading Currency | THB | THB | JPY | THB | THB | THB | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |