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 | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | ฿3.81 - ฿4.21 | ฿4.01 |
| Upside | 54.9% - 71.2% | 63.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| World Flex Public Company Limited | - | SET:WFX |
| Thai Nam Plastic Public Company Limited | - | SET:TNPC |
| Thai Future Incorporation Public Company Limited | - | SET:TFI |
| Multibax Public Company Limited | - | SET:MBAX |
| Dimet (Siam) Public Company Limited | - | SET:DIMET |
| Thai Poly Acrylic Public Company Limited | - | SET:TPA |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| WFX | TNPC | TFI | MBAX | DIMET | TPA | |||
| SET:WFX | SET:TNPC | SET:TFI | SET:MBAX | SET:DIMET | SET:TPA | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.6% | 7.9% | -5.8% | -0.9% | -15.2% | -3.2% | ||
| 3Y CAGR | -6.6% | 8.7% | 31.9% | -2.0% | 1.1% | -3.8% | ||
| Latest Twelve Months | 11.1% | -14.8% | 82.3% | 22.8% | 44.0% | 0.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 0.0% | 1738.9% | 3.8% | -71.8% | 1.7% | ||
| Prior Fiscal Year | -5.1% | 1.9% | -98.1% | -3.4% | -89.1% | 1.5% | ||
| Latest Fiscal Year | -4.2% | -10.0% | -48.5% | -1.5% | -134.7% | -2.8% | ||
| Latest Twelve Months | -4.2% | -10.0% | -48.5% | -1.5% | -134.7% | -2.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.8x | -8.7x | -5.1x | 15.0x | -5.1x | -28.2x | ||
| Price / LTM Sales | 0.1x | 0.2x | 1.2x | 0.2x | 2.0x | 0.4x | ||
| LTM P/E Ratio | -3.5x | -2.0x | -2.5x | -16.1x | -1.5x | -13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.2x | 2.0x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.8x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 795 | 795 | 795 | |||||
| (=) Equity Value | 461 | 486 | 510 | |||||
| (/) Shares Outstanding | 121.5 | 121.5 | 121.5 | |||||
| Implied Value Range | 3.80 | 4.00 | 4.20 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.80 | 4.00 | 4.20 | 2.46 | ||||
| Upside / (Downside) | 54.4% | 62.5% | 70.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WFX | TNPC | TFI | MBAX | DIMET | TPA | |
| Value of Common Equity | 441 | 266 | 841 | 324 | 293 | 299 | |
| (/) Shares Outstanding | 464.2 | 340.8 | 16,826.2 | 198.8 | 2,438.1 | 121.5 | |
| Implied Stock Price | 0.95 | 0.78 | 0.05 | 1.63 | 0.12 | 2.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.95 | 0.78 | 0.05 | 1.63 | 0.12 | 2.46 | |
| 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 | |