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 | 8.1x - 8.9x | 8.5x |
| Selected Fwd P/E Multiple | 3.3x - 3.6x | 3.5x |
| Fair Value | ฿30.02 - ฿33.18 | ฿31.60 |
| Upside | 20.1% - 32.7% | 26.4% |
| Benchmarks | - | Full Ticker |
| Thai Plastic Industrial (1994) Public Company Limited | - | SET:TPLAS |
| Thai Coating Industrial Public Company Limited | - | SET:TCOAT |
| Crown Seal Public Company Limited | - | SET:CSC |
| Srithai Superware Public Company Limited | - | SET:SITHAI |
| Prodigy Public Company Limited | - | SET:PDG |
| Thantawan Industry Public Company Limited | - | SET:THIP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TPLAS | TCOAT | CSC | SITHAI | PDG | THIP | |||
| SET:TPLAS | SET:TCOAT | SET:CSC | SET:SITHAI | SET:PDG | SET:THIP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -18.9% | -13.6% | -3.8% | NM- | 1.4% | 6.1% | ||
| 3Y CAGR | -29.9% | -7.3% | 14.0% | 16.3% | 8.5% | -4.9% | ||
| Latest Twelve Months | -17.4% | -193.6% | -4.9% | -44.8% | 32.4% | 4.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.7% | 0.6% | 7.1% | 2.3% | 8.7% | 9.3% | ||
| Prior Fiscal Year | 2.4% | 0.5% | 4.9% | 4.4% | 4.6% | 8.4% | ||
| Latest Fiscal Year | 2.4% | 0.5% | 7.7% | 3.5% | 11.1% | 7.7% | ||
| Latest Twelve Months | 2.4% | -0.6% | 7.0% | 2.9% | 12.3% | 7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 11.3x | 1.9x | 3.6x | 3.8x | 3.0x | ||
| Price / LTM Sales | 0.6x | 0.4x | 0.6x | 0.4x | 1.3x | 0.5x | ||
| LTM P/E Ratio | 24.4x | -68.5x | 9.0x | 12.8x | 10.8x | 6.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -68.5x | 10.8x | 24.4x | |||||
| Historical LTM P/E Ratio | 7.8x | 8.2x | 10.0x | |||||
| Selected P/E Multiple | 8.1x | 8.5x | 8.9x | |||||
| (x) LTM Net Income | 324 | 324 | 324 | |||||
| (=) Equity Value | 2,617 | 2,755 | 2,893 | |||||
| (/) Shares Outstanding | 90.0 | 90.0 | 90.0 | |||||
| Implied Value Range | 29.08 | 30.61 | 32.14 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.08 | 30.61 | 32.14 | 25.00 | ||||
| Upside / (Downside) | 16.3% | 22.5% | 28.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TPLAS | TCOAT | CSC | SITHAI | PDG | THIP | |
| Value of Common Equity | 254 | 265 | 2,340 | 2,927 | 843 | 2,250 | |
| (/) Shares Outstanding | 270.0 | 10.5 | 52.0 | 2,636.8 | 297.0 | 90.0 | |
| Implied Stock Price | 0.94 | 25.25 | 45.00 | 1.11 | 2.84 | 25.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.94 | 25.25 | 45.00 | 1.11 | 2.84 | 25.00 | |
| 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 | |