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 | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 2.1x - 3.1x | 2.5x |
| Fair Value | ฿0.61 - ฿0.67 | ฿0.64 |
| Upside | -13.0% - -3.9% | -8.4% |
| Benchmarks | - | Full Ticker |
| Sky Tower Public Company Limited | - | SET:STOWER |
| Meta Corporation Public Company Limited | - | SET:META |
| Well Graded Engineering Public Company Limited | - | SET:WGE |
| Power Line Engineering Public Company Limited | - | SET:PLE |
| BT Wealth Industries Public Company Limited | - | SET:BTW |
| Prosper Engineering Public Company Limited | - | SET:PROS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| STOWER | META | WGE | PLE | BTW | PROS | |||
| SET:STOWER | SET:META | SET:WGE | SET:PLE | SET:BTW | SET:PROS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -14.9% | NM- | NM- | -7.4% | ||
| 3Y CAGR | NM- | NM- | 53.8% | NM- | NM- | -21.1% | ||
| Latest Twelve Months | 70.2% | 17.9% | 160.9% | -132.1% | 95.3% | 107.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -63.0% | -833.1% | -2.1% | -2.1% | -38.6% | -4.2% | ||
| Prior Fiscal Year | -118.9% | NA | -12.3% | 1.0% | -129.0% | -23.9% | ||
| Latest Fiscal Year | -18.6% | -95.5% | 2.2% | -9.5% | -8.5% | 1.2% | ||
| Latest Twelve Months | -16.8% | -85.8% | 2.8% | -8.3% | -7.2% | 1.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -19.0% | -5.6% | -7.6% | -9.4% | -29.5% | -12.5% | ||
| Prior Fiscal Year | -20.8% | -5.8% | -54.4% | 4.1% | -116.2% | -70.5% | ||
| Latest Twelve Months | -7.4% | -4.8% | 20.1% | -35.3% | -15.0% | 6.8% | ||
| Next Fiscal Year | #NUM! | #NUM! | 7.1% | #NUM! | 119.6% | -0.1% | ||
| Two Fiscal Years Forward | -27.7% | -19.6% | 12.9% | -96.5% | -4.1% | 41.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.9x | 0.2x | 0.1x | 0.2x | 0.3x | ||
| Price / LTM EPS | -2.4x | -2.3x | 6.6x | -0.6x | -3.2x | 26.9x | ||
| Price / Book | 0.2x | 0.1x | 1.2x | 0.3x | 0.5x | 1.8x | ||
| Price / Fwd Book | 0.2x | 0.1x | 1.3x | 0.3x | 0.1x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 0.3x | 1.2x | |||||
| Historical P/B Ratio | 2.1x | 2.5x | 3.1x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 219 | 219 | 219 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | STOWER | META | WGE | PLE | BTW | PROS | |
| Value of Common Equity | 148 | 215 | 474 | 418 | 113 | 386 | |
| (/) Shares Outstanding | 3,697.4 | 3,069.5 | 600.0 | 1,815.8 | 756.0 | 551.5 | |
| Implied Stock Price | 0.04 | 0.07 | 0.79 | 0.23 | 0.15 | 0.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.04 | 0.07 | 0.79 | 0.23 | 0.15 | 0.70 | |
| 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 | |