加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | 25.83฿ - 28.55฿ | 27.19฿ |
| Upside | 3.3% - 14.2% | 8.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| A.J. Plast Public Company Limited | - | SET:AJ |
| Thantawan Industry Public Company Limited | - | SET:THIP |
| Thai O.P.P. Public Company Limited | - | SET:TOPP |
| S. Pack & Print Public Company Limited | - | SET:SPACK |
| Thai Metal Drum Manufacturing Public Company Limited | - | SET:TMD |
| Thai Coating Industrial Public Company Limited | - | SET:TCOAT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AJ | THIP | TOPP | SPACK | TMD | TCOAT | |||
| SET:AJ | SET:THIP | SET:TOPP | SET:SPACK | SET:TMD | SET:TCOAT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.8% | 7.2% | 1.4% | 4.0% | -1.9% | -2.3% | ||
| 3Y CAGR | -5.5% | 4.4% | 2.3% | 1.1% | -6.2% | -1.4% | ||
| Latest Twelve Months | 3.2% | 25.4% | 8.0% | 6.0% | 3.2% | 0.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.9% | 9.4% | 6.6% | 3.4% | 17.6% | 0.7% | ||
| Prior Fiscal Year | -4.8% | 8.4% | 7.1% | 1.4% | 17.6% | 0.5% | ||
| Latest Fiscal Year | -9.2% | 7.7% | 6.5% | 4.3% | 17.9% | 0.5% | ||
| Latest Twelve Months | -9.2% | 7.7% | 6.5% | 4.3% | 17.9% | 0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -41.6x | 3.6x | 2.1x | 5.4x | 3.1x | 5.6x | ||
| Price / LTM Sales | 0.2x | 0.6x | 0.5x | 0.3x | 2.0x | 0.4x | ||
| LTM P/E Ratio | -1.9x | 7.2x | 8.4x | 7.4x | 11.1x | 75.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.5x | 2.0x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 689 | 689 | 689 | |||||
| (=) Equity Value | 268 | 282 | 296 | |||||
| (/) Shares Outstanding | 10.5 | 10.5 | 10.5 | |||||
| Implied Value Range | 25.53 | 26.88 | 28.22 | |||||
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 25.53 | 26.88 | 28.22 | 25.00 | ||||
| Upside / (Downside) | 2.1% | 7.5% | 12.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AJ | THIP | TOPP | SPACK | TMD | TCOAT | |
| Value of Common Equity | 1,408 | 2,385 | 930 | 420 | 3,675 | 263 | |
| (/) Shares Outstanding | 596.5 | 90.0 | 6.0 | 300.0 | 150.0 | 10.5 | |
| Implied Stock Price | 2.36 | 26.50 | 155.00 | 1.40 | 24.50 | 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) | 2.36 | 26.50 | 155.00 | 1.40 | 24.50 | 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 | |