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 | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.4x - 0.8x | 0.6x |
| Fair Value | €0.028 - €0.031 | €0.029 |
| Upside | 29.1% - 42.7% | 35.9% |
| Benchmarks | - | Full Ticker |
| Diamond Building Products Public Company Limited | - | SET:DRT |
| Siam City Cement Public Company Limited | - | SET:SCCC |
| Holcim AG | - | OTCPK:HCML.F |
| PTT Global Chemical Public Company Limited | - | SET:PTTGC |
| Stone One Public Company Limited | - | SET:STX |
| TPI Polene Public Company Limited | - | DB:NVP6 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DRT | SCCC | HCML.F | PTTGC | STX | NVP6 | |||
| SET:DRT | SET:SCCC | OTCPK:HCML.F | SET:PTTGC | SET:STX | DB:NVP6 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.4% | 11.3% | 5.6% | NM- | -6.7% | 0.7% | ||
| 3Y CAGR | -4.7% | 8.2% | 8.6% | NM- | 40.9% | -36.6% | ||
| Latest Twelve Months | -38.4% | 70.2% | -4.0% | -10398.2% | 83.8% | -57.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 8.0% | 10.6% | 1.4% | 11.4% | 12.0% | ||
| Prior Fiscal Year | 11.3% | 6.3% | 11.3% | 0.2% | 12.0% | 7.5% | ||
| Latest Fiscal Year | 10.1% | 12.2% | 11.1% | -4.9% | 12.7% | 4.0% | ||
| Latest Twelve Months | 8.4% | 10.9% | 11.1% | -5.5% | 19.7% | 3.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 25.6% | 10.0% | 9.5% | 1.3% | 5.5% | 7.7% | ||
| Prior Fiscal Year | 25.7% | 8.1% | 11.1% | 0.3% | 6.1% | 6.0% | ||
| Latest Twelve Months | 15.7% | 15.2% | 11.0% | -11.6% | 10.5% | 2.6% | ||
| Next Fiscal Year | 26.8% | 11.6% | 6.9% | 1.1% | 9.6% | 5.6% | ||
| Two Fiscal Years Forward | 34.9% | 12.1% | 7.7% | 3.7% | 13.8% | 5.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 0.9x | 1.3x | 0.2x | 1.0x | 0.5x | ||
| Price / LTM EPS | 10.1x | 8.4x | 12.1x | -3.1x | 5.2x | 11.7x | ||
| Price / Book | 1.7x | 1.2x | 1.3x | 0.4x | 0.5x | 0.3x | ||
| Price / Fwd Book | 1.6x | 1.3x | 1.4x | 0.4x | 0.4x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.2x | 1.7x | |||||
| Historical P/B Ratio | 0.4x | 0.6x | 0.8x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 55,199 | 55,199 | 55,199 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DRT | SCCC | HCML.F | PTTGC | STX | NVP6 | |
| Value of Common Equity | 4,141 | 44,402 | 35,901 | 99,646 | 421 | 15,336 | |
| (/) Shares Outstanding | 812.0 | 298.0 | 551.0 | 4,508.8 | 307.1 | 18,935.2 | |
| Implied Stock Price | 5.10 | 149.00 | 65.15 | 22.10 | 1.37 | 0.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.80 | 1.00 | 1.00 | 37.67 | |
| Implied Stock Price (Trading Cur) | 5.10 | 149.00 | 81.61 | 22.10 | 1.37 | 0.02 | |
| Trading Currency | THB | THB | USD | THB | THB | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.80 | 1.00 | 1.00 | 37.67 | |