Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.8x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.5x - 1.3x | 1.1x |
| Fair Value | ฿10.72 - ฿11.85 | ฿11.29 |
| Upside | 65.0% - 82.3% | 73.7% |
| Benchmarks | - | Full Ticker |
| Rojukiss International Public Company Limited | - | SET:KISS |
| Karmarts Public Company Limited | - | SET:KAMART |
| Asian Phytoceuticals Public Company Limited | - | SET:APCO |
| S & J International Enterprises Public Company Limited | - | SET:S&J |
| Thai Nippon Rubber Industry Public Co., Ltd. | - | SET:TNR |
| Do Day Dream Public Company Limited | - | SET:DDD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KISS | KAMART | APCO | S&J | TNR | DDD | |||
| SET:KISS | SET:KAMART | SET:APCO | SET:S&J | SET:TNR | SET:DDD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -3.4% | 21.0% | -1.1% | 13.0% | 39.7% | NM- | ||
| 3Y CAGR | 10.4% | 32.3% | -7.3% | 8.5% | NM- | -33.2% | ||
| Latest Twelve Months | 21.6% | 2.6% | -49.1% | -33.6% | 163.9% | 177.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.7% | 19.5% | 31.1% | 8.6% | 5.3% | 5.3% | ||
| Prior Fiscal Year | 13.6% | 27.0% | 36.7% | 10.4% | 10.3% | -2.0% | ||
| Latest Fiscal Year | 13.7% | 21.2% | 26.0% | 7.5% | 25.4% | 1.7% | ||
| Latest Twelve Months | 13.7% | 21.2% | 26.0% | 7.5% | 25.4% | 1.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 20.5% | 25.5% | 13.2% | 10.7% | 10.5% | 1.2% | ||
| Prior Fiscal Year | 13.3% | 29.1% | 17.7% | 15.3% | 21.3% | -0.7% | ||
| Latest Twelve Months | 15.7% | 20.3% | 9.4% | 9.7% | 46.6% | 0.5% | ||
| Next Fiscal Year | 17.7% | 22.9% | 12.7% | 10.3% | 34.2% | 39.0% | ||
| Two Fiscal Years Forward | 19.4% | 24.3% | 13.7% | 9.9% | 28.2% | 32.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 3.3x | 9.4x | 0.8x | 1.1x | 1.4x | ||
| Price / LTM EPS | 14.3x | 15.8x | 36.2x | 10.8x | 4.3x | 84.7x | ||
| Price / Book | 2.2x | 3.1x | 3.6x | 1.0x | 1.7x | 0.5x | ||
| Price / Fwd Book | 2.2x | 3.1x | 3.7x | 1.0x | 1.4x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 2.2x | 3.6x | |||||
| Historical P/B Ratio | 0.5x | 1.1x | 1.3x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) Book Value | 4,522 | 4,522 | 4,522 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KISS | KAMART | APCO | S&J | TNR | DDD | |
| Value of Common Equity | 2,292 | 11,486 | 1,932 | 5,135 | 2,280 | 2,065 | |
| (/) Shares Outstanding | 600.0 | 1,283.3 | 600.0 | 149.9 | 300.0 | 317.7 | |
| Implied Stock Price | 3.82 | 8.95 | 3.22 | 34.25 | 7.60 | 6.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.82 | 8.95 | 3.22 | 34.25 | 7.60 | 6.50 | |
| 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 | |