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 | 0.7x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.5x - 0.9x | 0.8x |
| Fair Value | ฿4.53 - ฿5 | ฿4.76 |
| Upside | 19.1% - 31.6% | 25.4% |
| Benchmarks | - | Full Ticker |
| Panjawattana Plastic Public Company Limited | - | SET:PJW |
| Thai Plastic Industrial (1994) Public Company Limited | - | SET:TPLAS |
| Prodigy Public Company Limited | - | SET:PDG |
| Polyplex (Thailand) Public Company Limited | - | SET:PTL |
| Sahathai Printing & Packaging Public Company Limited | - | SET:STP |
| TPBI Public Company Limited | - | SET:TPBI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PJW | TPLAS | PDG | PTL | STP | TPBI | |||
| SET:PJW | SET:TPLAS | SET:PDG | SET:PTL | SET:STP | SET:TPBI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.0% | -18.9% | 1.4% | -33.6% | 21.0% | NM- | ||
| 3Y CAGR | -9.1% | -29.9% | 8.5% | -53.4% | 7.4% | 96.8% | ||
| Latest Twelve Months | -16.3% | -7.2% | 144.3% | 626.1% | 76.6% | 52.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | 5.1% | 8.7% | 11.0% | 20.1% | 2.7% | ||
| Prior Fiscal Year | 4.4% | 2.4% | 4.6% | 8.0% | 16.9% | 3.8% | ||
| Latest Fiscal Year | 3.4% | 2.4% | 11.1% | 1.4% | 22.1% | 5.2% | ||
| Latest Twelve Months | 3.4% | 2.4% | 11.1% | 6.5% | 22.1% | 5.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.5% | 8.4% | 9.6% | 13.0% | 30.3% | 6.5% | ||
| Prior Fiscal Year | 11.6% | 4.0% | 4.9% | 11.4% | 13.1% | 7.4% | ||
| Latest Twelve Months | 9.1% | 3.7% | 11.6% | 7.7% | 20.7% | 10.7% | ||
| Next Fiscal Year | 11.5% | 4.9% | 8.2% | 3.3% | 21.8% | 10.7% | ||
| Two Fiscal Years Forward | 13.4% | 4.8% | 8.2% | 3.2% | 22.6% | 10.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.5x | 1.2x | 0.4x | 1.4x | 0.3x | ||
| Price / LTM EPS | 10.0x | 22.9x | 10.5x | 6.1x | 6.3x | 5.3x | ||
| Price / Book | 0.9x | 0.8x | 1.2x | 0.5x | 1.2x | 0.6x | ||
| Price / Fwd Book | 0.8x | 0.8x | 1.2x | 0.4x | 1.0x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.9x | 1.2x | |||||
| Historical P/B Ratio | 0.5x | 0.8x | 0.9x | |||||
| Selected P/B Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) Book Value | 2,827 | 2,827 | 2,827 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PJW | TPLAS | PDG | PTL | STP | TPBI | |
| Value of Common Equity | 1,280 | 267 | 742 | 9,000 | 970 | 1,584 | |
| (/) Shares Outstanding | 592.7 | 270.0 | 297.0 | 900.0 | 100.0 | 416.9 | |
| Implied Stock Price | 2.16 | 0.99 | 2.50 | 10.00 | 9.70 | 3.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.16 | 0.99 | 2.50 | 10.00 | 9.70 | 3.80 | |
| 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 | |