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 | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.5x - 1.0x | 0.7x |
| Fair Value | ฿3.25 - ฿3.59 | ฿3.42 |
| Upside | 53.3% - 69.5% | 61.4% |
| Benchmarks | - | Full Ticker |
| Chin Huay Public Company Limited | - | SET:CH |
| Chiangmai Frozen Foods Public Company Limited | - | SET:CM |
| Surapon Foods Public Company Limited | - | SET:SSF |
| Univanich Palm Oil Public Company Limited | - | SET:UVAN |
| GFPT Public Company Limited | - | SET:GFPT |
| Thai Wah Public Company Limited | - | SET:TWPC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CH | CM | SSF | UVAN | GFPT | TWPC | |||
| SET:CH | SET:CM | SET:SSF | SET:UVAN | SET:GFPT | SET:TWPC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 74.3% | 21.9% | 13.0% | 42.4% | 10.5% | NM- | ||
| 3Y CAGR | 23.8% | NM- | -12.2% | 14.8% | 111.3% | NM- | ||
| Latest Twelve Months | 10.7% | -27.1% | 0.1% | 80.3% | 39.0% | -337.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.8% | 0.3% | 5.9% | 7.5% | 8.0% | 1.4% | ||
| Prior Fiscal Year | 3.1% | 7.0% | 2.5% | 6.6% | 7.3% | 0.5% | ||
| Latest Fiscal Year | 5.6% | 7.9% | 2.5% | 9.4% | 10.2% | -0.7% | ||
| Latest Twelve Months | 4.8% | 7.0% | 2.5% | 8.8% | 11.0% | -0.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.6% | 1.3% | 8.1% | 23.1% | 8.6% | 2.6% | ||
| Prior Fiscal Year | 4.5% | 6.7% | 7.0% | 21.4% | 8.1% | 0.9% | ||
| Latest Twelve Months | 7.9% | 5.9% | 7.1% | 26.0% | 11.3% | -1.3% | ||
| Next Fiscal Year | 10.0% | 5.3% | 6.2% | 23.3% | 10.0% | -7.5% | ||
| Two Fiscal Years Forward | 9.9% | 5.1% | 6.3% | 21.7% | 8.9% | -8.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.6x | 0.3x | 0.7x | 0.6x | 0.2x | ||
| Price / LTM EPS | 14.3x | 8.3x | 10.8x | 7.5x | 5.6x | -28.0x | ||
| Price / Book | 1.1x | 0.5x | 0.7x | 1.9x | 0.6x | 0.4x | ||
| Price / Fwd Book | 1.0x | 0.5x | 0.8x | 1.8x | 0.6x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.9x | |||||
| Historical P/B Ratio | 0.5x | 0.7x | 1.0x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 4,920 | 4,920 | 4,920 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CH | CM | SSF | UVAN | GFPT | TWPC | |
| Value of Common Equity | 1,520 | 667 | 1,485 | 9,118 | 12,099 | 1,866 | |
| (/) Shares Outstanding | 800.0 | 381.1 | 270.0 | 940.0 | 1,253.8 | 880.4 | |
| Implied Stock Price | 1.90 | 1.75 | 5.50 | 9.70 | 9.65 | 2.12 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.90 | 1.75 | 5.50 | 9.70 | 9.65 | 2.12 | |
| 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 | |