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 | 0.8x - 0.9x | 0.9x |
| Historical Pb Multiple | 0.7x - 1.7x | 1.3x |
| Fair Value | ฿0.78 - ฿0.86 | ฿0.82 |
| Upside | 27.7% - 41.1% | 34.4% |
| Benchmarks | - | Full Ticker |
| General Engineering Public Company Limited | - | SET:GEL |
| Siam Technic Concrete Public Company Limited | - | SET:STECH |
| STC Concrete Product Public Company Limited | - | SET:STC |
| Southern Concrete Pile Public Company Limited | - | SET:SCP |
| CPanel Public Company Limited | - | SET:CPANEL |
| Sirakorn Public Company Limited | - | SET:SK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GEL | STECH | STC | SCP | CPANEL | SK | |||
| SET:GEL | SET:STECH | SET:STC | SET:SCP | SET:CPANEL | SET:SK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 4.7% | -11.3% | 4.5% | NM- | -0.1% | ||
| 3Y CAGR | NM- | 7.4% | 67.6% | 49.8% | NM- | 25.8% | ||
| Latest Twelve Months | -3.2% | -7.9% | 47.8% | 107.4% | -105.2% | 16.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.1% | 6.1% | 1.9% | 8.9% | 11.3% | 4.7% | ||
| Prior Fiscal Year | -11.1% | 6.4% | 1.8% | 7.9% | 14.6% | 6.3% | ||
| Latest Fiscal Year | -12.7% | 5.6% | 2.5% | 13.7% | -1.3% | 9.2% | ||
| Latest Twelve Months | -12.7% | 5.6% | 2.5% | 13.7% | -1.3% | 9.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -6.7% | 10.8% | 2.4% | 7.8% | 11.9% | 8.8% | ||
| Prior Fiscal Year | -12.4% | 9.6% | 2.6% | 7.0% | 13.1% | 11.5% | ||
| Latest Twelve Months | -14.9% | 8.1% | 3.8% | 13.5% | -0.7% | 12.2% | ||
| Next Fiscal Year | -12.0% | 6.8% | 3.1% | 12.4% | 70.8% | 8.4% | ||
| Two Fiscal Years Forward | -13.7% | 6.5% | 3.1% | 13.0% | 42.4% | 8.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.3x | 0.5x | 0.8x | 2.1x | 0.5x | ||
| Price / LTM EPS | -0.9x | 6.1x | 20.5x | 5.7x | -162.8x | 5.6x | ||
| Price / Book | 0.2x | 0.5x | 0.8x | 0.7x | 1.1x | 0.7x | ||
| Price / Fwd Book | 0.2x | 0.4x | 0.7x | 0.7x | 0.6x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.7x | 1.1x | |||||
| Historical P/B Ratio | 0.7x | 1.3x | 1.7x | |||||
| Selected P/B Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) Book Value | 423 | 423 | 423 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GEL | STECH | STC | SCP | CPANEL | SK | |
| Value of Common Equity | 431 | 718 | 290 | 1,736 | 535 | 281 | |
| (/) Shares Outstanding | 8,612.0 | 725.0 | 568.0 | 282.3 | 163.2 | 460.0 | |
| Implied Stock Price | 0.05 | 0.99 | 0.51 | 6.15 | 3.28 | 0.61 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.05 | 0.99 | 0.51 | 6.15 | 3.28 | 0.61 | |
| 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 | |