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 | 0.8x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.8x |
| Fair Value | ฿1.41 - ฿1.56 | ฿1.49 |
| Upside | 48.7% - 64.3% | 56.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Thantawan Industry Public Company Limited | - | SET:THIP |
| Panjawattana Plastic Public Company Limited | - | SET:PJW |
| Prodigy Public Company Limited | - | SET:PDG |
| Polyplex (Thailand) Public Company Limited | - | SET:PTL |
| Sahathai Printing & Packaging Public Company Limited | - | SET:STP |
| Thai Plastic Industrial (1994) Public Company Limited | - | SET:TPLAS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| THIP | PJW | PDG | PTL | STP | TPLAS | |||
| SET:THIP | SET:PJW | SET:PDG | SET:PTL | SET:STP | SET:TPLAS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.2% | 3.4% | -1.3% | 7.1% | 13.3% | -0.8% | ||
| 3Y CAGR | 4.4% | 6.4% | -2.6% | 11.3% | 7.2% | -1.2% | ||
| Latest Twelve Months | 25.4% | 6.9% | -0.1% | 10.3% | 35.2% | -5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.4% | 3.9% | 8.7% | 11.0% | 20.1% | 5.1% | ||
| Prior Fiscal Year | 8.4% | 4.4% | 4.6% | 8.0% | 16.9% | 2.4% | ||
| Latest Fiscal Year | 7.7% | 3.4% | 11.1% | 1.4% | 22.1% | 2.4% | ||
| Latest Twelve Months | 7.7% | 3.4% | 11.1% | 6.5% | 22.1% | 2.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.3x | 6.1x | 3.7x | 4.5x | 3.7x | 7.0x | ||
| Price / LTM Sales | 0.5x | 0.3x | 1.2x | 0.4x | 1.4x | 0.5x | ||
| LTM P/E Ratio | 6.9x | 10.1x | 10.9x | 6.4x | 6.5x | 22.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 1.4x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.9x | 1.6x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 488 | 488 | 488 | |||||
| (=) Equity Value | 369 | 389 | 408 | |||||
| (/) Shares Outstanding | 270.0 | 270.0 | 270.0 | |||||
| Implied Value Range | 1.37 | 1.44 | 1.51 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.37 | 1.44 | 1.51 | 0.95 | ||||
| Upside / (Downside) | 43.9% | 51.5% | 59.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | THIP | PJW | PDG | PTL | STP | TPLAS | |
| Value of Common Equity | 2,272 | 1,293 | 772 | 9,450 | 990 | 257 | |
| (/) Shares Outstanding | 90.0 | 587.8 | 297.0 | 900.0 | 100.0 | 270.0 | |
| Implied Stock Price | 25.25 | 2.20 | 2.60 | 10.50 | 9.90 | 0.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.25 | 2.20 | 2.60 | 10.50 | 9.90 | 0.95 | |
| 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 | |