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 |
|---|---|---|
| Adjusted Earnings | 53.771 M - 149.7 M | 90.167 M |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | ฿2.49 - ฿5.79 | ฿3.64 |
| Upside | -44.3% - 29.1% | -18.7% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (THB in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 132 | 210 | 503 | 368 | 475 | 475 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 42 | 61 | 94 | 40 | 93 | 93 | |
| (+) Net Interest Expense | 0 | 0 | 6 | 4 | 2 | 2 | |
| (+) Other Non Operating Exp. | (0) | (0) | (0) | (0) | |||
| (+) D&A | 7 | 24 | 25 | 25 | 25 | ||
| (+) Non-recurring Items | (6) | ||||||
| Adjusted EBITDA | 49 | 61 | 117 | 69 | 120 | 120 | |
| (-) D&A | (7) | #NUM! | (24) | (25) | (25) | (25) | |
| Adjusted EBIT | 43 | 61 | 93 | 44 | 95 | 95 | |
| % of Revenue | 32.2% | 29.2% | 18.4% | 11.9% | 19.9% | 19.9% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 11.9% | 19.9% | 32.2% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (THB in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 538 | 1,002 | 1,871 | 1,342 | |||
| (+) Cash & Short Term Investments | 505 | 505 | 505 | 505 | |||
| (+) Investments & Other | 3 | 3 | 3 | 3 | |||
| (-) Debt | (5) | (5) | (5) | (5) | |||
| (-) Other Liabilities | (31) | (31) | (31) | (31) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 1,010 | 1,474 | 2,343 | 1,814 | |||
| (/) Shares Outstanding | 405.0 | 405.0 | 405.0 | 405.0 | |||
| Implied Stock Price (THB) | 2.49 | 3.64 | 5.79 | 4.48 | |||
| FX Rate: THB/THB | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (THB) | 2.49 | 3.64 | 5.79 | 4.48 | |||
| Upside / (Downside) | -44.33% | -18.74% | 29.14% | ||||
| Stock Price | 4.48 | ||||||
| Stock Price Close | 4.48 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | THB | ||||||
| Trading Currency | THB | ||||||
| FX Rate: THB/THB | 1.00 | ||||||
| Market Cap | 1,814.4 | ||||||
| Shares Outstanding | 405.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||