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 Ps Multiple | 1.4x - 1.5x | 1.5x |
Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.2x |
Fair Value | €0.080 - €0.089 | €0.085 |
Upside | 85.0% - 104.5% | 94.8% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
TTW Public Company Limited | - | SET:TTW |
WHA Utilities and Power Public Company Limited | - | SET:WHAUP |
Thachang Green Energy Public Company Limited | - | SET:TGE |
Artesian Resources Corporation | - | OTCPK:ARTN.B |
Ratch Pathana Energy Public Company Limited | - | SET:SCG |
Eastern Water Resources Development and Management Public Company Limited | - | DB:7ES1 |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
TTW | WHAUP | TGE | ARTN.B | SCG | 7ES1 | |||
SET:TTW | SET:WHAUP | SET:TGE | OTCPK:ARTN.B | SET:SCG | DB:7ES1 | |||
Historical Sales Growth | ||||||||
5Y CAGR | -3.6% | 9.5% | 24.4% | 5.2% | -3.2% | -2.6% | ||
3Y CAGR | -4.2% | 10.3% | 8.6% | 5.9% | -4.5% | -3.9% | ||
Latest Twelve Months | -8.5% | 5.0% | 10.5% | 7.1% | -24.0% | -7.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 51.7% | 39.7% | 24.8% | 18.4% | -0.6% | 13.7% | ||
Prior Fiscal Year | 50.1% | 58.6% | 26.3% | 16.9% | 1.8% | 7.2% | ||
Latest Fiscal Year | 54.6% | 38.2% | 25.1% | 18.9% | -6.6% | 1.1% | ||
Latest Twelve Months | 57.5% | 23.1% | 22.5% | 20.3% | -8.9% | 1.9% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 7.7x | 11.8x | 9.3x | 10.7x | 14.3x | 11.3x | ||
Price / LTM Sales | 7.1x | 4.5x | 3.6x | 3.1x | 0.9x | 0.9x | ||
LTM P/E Ratio | 12.3x | 19.4x | 16.0x | 15.5x | -10.4x | 47.1x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.9x | 3.6x | 7.1x | |||||
Historical LTM P/S Ratio | 1.1x | 2.0x | 3.6x | |||||
Selected Price / Sales Multiple | 1.4x | 1.5x | 1.5x | |||||
(x) LTM Sales | 3,961 | 3,961 | 3,961 | |||||
(=) Equity Value | 5,508 | 5,798 | 6,088 | |||||
(/) Shares Outstanding | 1,831.8 | 1,831.8 | 1,831.8 | |||||
Implied Value Range | 3.01 | 3.17 | 3.32 | |||||
FX Rate: THB/EUR | 37.7 | 37.7 | 37.7 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.08 | 0.08 | 0.09 | 0.04 | ||||
Upside / (Downside) | 83.6% | 93.2% | 102.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | TTW | WHAUP | TGE | ARTN.B | SCG | 7ES1 | |
Value of Common Equity | 36,309 | 13,235 | 3,717 | 345 | 3,095 | 3,000 | |
(/) Shares Outstanding | 3,990.0 | 3,825.0 | 2,511.7 | 10.3 | 1,163.7 | 1,831.8 | |
Implied Stock Price | 9.10 | 3.46 | 1.48 | 33.51 | 2.66 | 1.64 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.65 | |
Implied Stock Price (Trading Cur) | 9.10 | 3.46 | 1.48 | 33.51 | 2.66 | 0.04 | |
Trading Currency | THB | THB | THB | USD | THB | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.65 |