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 | 1.6x - 1.7x | 1.7x |
| Historical Pb Multiple | 1.5x - 2.9x | 2.7x |
| Fair Value | ฿8.89 - ฿9.83 | ฿9.36 |
| Upside | 4.6% - 15.6% | 10.1% |
| Benchmarks | - | Full Ticker |
| Crown Seal Public Company Limited | - | SET:CSC |
| Panjawattana Plastic Public Company Limited | - | SET:PJW |
| Prodigy Public Company Limited | - | SET:PDG |
| BG Container Glass Public Company Limited | - | SET:BGC |
| Sahathai Printing & Packaging Public Company Limited | - | SET:STP |
| Sahamitr Pressure Container Public Company Limited | - | SET:SMPC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CSC | PJW | PDG | BGC | STP | SMPC | |||
| SET:CSC | SET:PJW | SET:PDG | SET:BGC | SET:STP | SET:SMPC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -3.8% | 15.0% | 1.4% | -12.7% | 21.0% | 9.8% | ||
| 3Y CAGR | 14.0% | -9.1% | 8.5% | -19.4% | 7.4% | -6.4% | ||
| Latest Twelve Months | 61.9% | -16.3% | 144.3% | -20.2% | 76.6% | 61.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 3.9% | 8.7% | 3.9% | 20.1% | 14.0% | ||
| Prior Fiscal Year | 4.9% | 4.4% | 4.6% | 2.2% | 16.9% | 9.7% | ||
| Latest Fiscal Year | 7.7% | 3.4% | 11.1% | 1.8% | 22.1% | 13.1% | ||
| Latest Twelve Months | 7.7% | 3.4% | 11.1% | 1.8% | 22.1% | 13.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.5% | 10.5% | 9.6% | 9.0% | 30.3% | 26.3% | ||
| Prior Fiscal Year | 4.5% | 11.6% | 4.9% | 6.9% | 13.1% | 13.5% | ||
| Latest Twelve Months | 7.1% | 9.1% | 11.6% | 5.4% | 20.7% | 20.6% | ||
| Next Fiscal Year | 6.1% | 11.5% | 8.2% | 7.9% | 21.8% | 25.4% | ||
| Two Fiscal Years Forward | 6.0% | 13.4% | 8.2% | 7.8% | 22.6% | 24.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.3x | 1.2x | 0.3x | 1.4x | 1.0x | ||
| Price / LTM EPS | 7.6x | 10.1x | 10.8x | 14.0x | 6.5x | 7.6x | ||
| Price / Book | 0.5x | 0.9x | 1.2x | 0.7x | 1.3x | 1.5x | ||
| Price / Fwd Book | 0.5x | 0.8x | 1.2x | 0.7x | 1.1x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.9x | 1.3x | |||||
| Historical P/B Ratio | 1.5x | 2.7x | 2.9x | |||||
| Selected P/B Multiple | 1.6x | 1.7x | 1.7x | |||||
| (x) Book Value | 3,036 | 3,036 | 3,036 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CSC | PJW | PDG | BGC | STP | SMPC | |
| Value of Common Equity | 2,184 | 1,292 | 760 | 3,611 | 995 | 4,552 | |
| (/) Shares Outstanding | 52.0 | 592.7 | 297.0 | 694.4 | 100.0 | 535.5 | |
| Implied Stock Price | 42.00 | 2.18 | 2.56 | 5.20 | 9.95 | 8.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 42.00 | 2.18 | 2.56 | 5.20 | 9.95 | 8.50 | |
| 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 | |