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 P/E Multiple | -8.0x - -8.8x | -8.4x |
| Selected Fwd P/E Multiple | -8.8x - -9.7x | -9.2x |
| Fair Value | €0.10 - €0.12 | €0.11 |
| Upside | 2.5% - 13.3% | 7.9% |
| Benchmarks | - | Full Ticker |
| Mono Next Public Company Limited | - | SET:MONO |
| Workpoint Entertainment Public Company Limited | - | SET:WORK |
| GMM Grammy Public Company Limited | - | SET:GRAMMY |
| RS Public Company Limited | - | SET:RS |
| M Vision Public Company Limited | - | SET:MVP |
| MCOT Public Company Limited | - | DB:OLU |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MONO | WORK | GRAMMY | RS | MVP | OLU | |||
| SET:MONO | SET:WORK | SET:GRAMMY | SET:RS | SET:MVP | DB:OLU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -10.6% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -26.7% | NM- | NM- | NM- | ||
| Latest Twelve Months | -67.0% | -3490.6% | 14.9% | -138.3% | 78.2% | -156.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -15.0% | 4.8% | 3.3% | 10.0% | -23.2% | -17.9% | ||
| Prior Fiscal Year | -13.5% | 0.6% | -2.2% | 38.2% | -88.2% | 44.8% | ||
| Latest Fiscal Year | -43.3% | -8.6% | 3.2% | -11.4% | -29.2% | -27.1% | ||
| Latest Twelve Months | -39.1% | -10.2% | 1.7% | -18.3% | -29.2% | -28.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.6x | 2.1x | 4.0x | -4.5x | 12.2x | -51.0x | ||
| Price / LTM Sales | 4.2x | 0.9x | 0.7x | 0.3x | 0.8x | 2.4x | ||
| LTM P/E Ratio | -10.7x | -8.4x | 42.1x | -1.6x | -2.7x | -8.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -10.7x | -2.7x | 42.1x | |||||
| Historical LTM P/E Ratio | -660.7x | -7.3x | 7.3x | |||||
| Selected P/E Multiple | -8.0x | -8.4x | -8.8x | |||||
| (x) LTM Net Income | (321) | (321) | (321) | |||||
| (=) Equity Value | 2,558 | 2,693 | 2,827 | |||||
| (/) Shares Outstanding | 687.1 | 687.1 | 687.1 | |||||
| Implied Value Range | 3.72 | 3.92 | 4.11 | |||||
| FX Rate: THB/EUR | 37.1 | 37.1 | 37.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.10 | 0.11 | 0.11 | 0.10 | ||||
| Upside / (Downside) | -1.6% | 3.6% | 8.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MONO | WORK | GRAMMY | RS | MVP | OLU | |
| Value of Common Equity | 7,081 | 1,961 | 4,428 | 720 | 169 | 2,599 | |
| (/) Shares Outstanding | 3,471.1 | 441.6 | 819.9 | 2,182.2 | 337.3 | 687.1 | |
| Implied Stock Price | 2.04 | 4.44 | 5.40 | 0.33 | 0.50 | 3.78 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.08 | |
| Implied Stock Price (Trading Cur) | 2.04 | 4.44 | 5.40 | 0.33 | 0.50 | 0.10 | |
| Trading Currency | THB | THB | THB | THB | THB | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 37.08 | |