Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0,6x - 0,6x | 0,6x |
| Historical Pb Multiple | 0,6x - 1,0x | 0,7x |
| Fair Value | ฿6,87 - ฿7,59 | ฿7,23 |
| Upside | 4,0% - 15,0% | 9,5% |
| Benchmarks | - | Full Ticker |
| Bhiraj Office Leasehold Real Estate Investment Trust | - | SET:BOFFICE |
| S Prime Growth Leasehold Real Estate Investment Trust | - | SET:SPRIME |
| WHA Business Complex Freehold and Leasehold Real Estate Investment Trust | - | SET:WHABT |
| Bualuang Office Leasehold Real Estate Investment Trust | - | SET:B-WORK |
| Sub Sri Thai Real Estate Investment Trust | - | SET:SSTRT |
| Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust | - | SET:TPRIME |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BOFFICE | SPRIME | WHABT | B-WORK | SSTRT | TPRIME | |||
| SET:BOFFICE | SET:SPRIME | SET:WHABT | SET:B-WORK | SET:SSTRT | SET:TPRIME | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.7% | NM- | -2.9% | NM- | 16.7% | -41.7% | ||
| 3Y CAGR | 63.8% | -21.8% | -7.1% | NM- | 4.4% | -47.7% | ||
| Latest Twelve Months | 35.4% | -31.9% | -12.4% | 69.8% | -19.5% | 254.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 42.3% | 65.7% | 76.0% | 34.6% | 71.8% | 43.1% | ||
| Prior Fiscal Year | 40.1% | 56.4% | 69.8% | -24.0% | 84.9% | 48.0% | ||
| Latest Fiscal Year | 51.8% | 42.3% | 65.6% | -7.4% | 68.4% | 5.7% | ||
| Latest Twelve Months | 52.5% | 42.0% | 65.6% | -8.1% | 68.8% | 24.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.1% | 7.6% | 7.6% | 5.2% | 6.7% | 5.5% | ||
| Prior Fiscal Year | 5.0% | 6.7% | 7.1% | -3.8% | 7.7% | 5.7% | ||
| Latest Twelve Months | 6.5% | 4.5% | 6.2% | -1.3% | 6.1% | 3.0% | ||
| Next Fiscal Year | 7.0% | 4.6% | 6.3% | -1.3% | 5.4% | 0.7% | ||
| Two Fiscal Years Forward | 7.0% | 4.6% | 6.2% | -1.4% | 5.4% | 0.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.0x | 3.0x | 5.9x | 2.7x | 6.2x | 4.6x | ||
| Price / LTM EPS | 7.5x | 7.2x | 9.0x | -33.9x | 9.0x | 18.8x | ||
| Price / Book | 0.5x | 0.3x | 0.6x | 0.5x | 0.5x | 0.6x | ||
| Price / Fwd Book | 0.5x | 0.3x | 0.6x | 0.5x | 0.5x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.5x | 0.6x | |||||
| Historical P/B Ratio | 0.6x | 0.7x | 1.0x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 6,433 | 6,433 | 6,433 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BOFFICE | SPRIME | WHABT | B-WORK | SSTRT | TPRIME | |
| Value of Common Equity | 3,527 | 1,465 | 1,313 | 1,601 | 841 | 3,614 | |
| (/) Shares Outstanding | 737.9 | 446.8 | 202.0 | 368.8 | 191.2 | 547.5 | |
| Implied Stock Price | 4.78 | 3.28 | 6.50 | 4.34 | 4.40 | 6.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.78 | 3.28 | 6.50 | 4.34 | 4.40 | 6.60 | |
| 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 | |