Peoples Garment PCL

주가

7.00 THB

적정가치

7.33 THB


Benchmarks	-	Full Ticker
Warrix Sport Public Company Limited	-	SET:WARRIX
Sabina Public Company Limited	-	SET:SABINA
Pan Asia Footwear Public Company Limited	-	SET:PAF
Thai Textile Industry Public Company Limited	-	SET:TTI
MC Group Public Company Limited	-	SET:MC
People's Garment Public Company Limited	-	SET:PG

Multiples Valuation: Price / Book

주가

7.00 THB

적정가치

7.33 THB

상승 여력 있음

4.7%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	WARRIX	SABINA	PAF	TTI	MC	PG
	SET:WARRIX	SET:SABINA	SET:PAF	SET:TTI	SET:MC	SET:PG
Historical Net Income Growth
5Y CAGR	62.9%	2.4%	NM-	NM-	10.2%	-8.3%
3Y CAGR	118.7%	16.4%	NM-	NM-	17.0%	-43.1%
Latest Twelve Months	16.9%	0.4%	-108.8%	15.6%	6.4%	-92.5%

Historical Net Income Profit Margin
5 Year Average Margin	8.5%	12.0%	3.7%	-2.1%	15.2%	0.9%
Prior Fiscal Year	10.2%	13.4%	-0.1%	-5.3%	17.4%	3.6%
Latest Fiscal Year	9.5%	13.0%	-0.2%	-5.3%	17.4%	0.2%
Latest Twelve Months	9.5%	13.0%	-0.2%	-5.3%	17.9%	0.2%

Return on Equity
5 Year Average Margin	14.1%	20.7%	4.8%	-1.6%	14.7%	0.5%
Prior Fiscal Year	8.9%	24.8%	-0.4%	-4.6%	17.4%	1.8%
Latest Twelve Months	10.3%	25.1%	-0.9%	-4.2%	19.2%	0.1%
Next Fiscal Year	10.6%	24.9%	1.4%	-2.9%	19.8%	0.5%
Two Fiscal Years Forward	12.5%	23.3%	1.4%	-3.1%	21.2%	0.5%

Current Trading Multiples
Price / LTM Sales	1.3x	1.8x	0.2x	0.7x	1.9x	0.8x
Price / LTM EPS	14.1x	13.8x	-72.9x	-13.6x	10.7x	333.5x
Price / Book	1.4x	3.5x	0.7x	0.6x	2.1x	0.5x
Price / Fwd Book	1.4x	3.1x	0.7x	0.6x	2.1x	0.5x


	Low	Mid	High

Benchmark P/B Ratio	0.6x	1.4x	3.5x
Historical P/B Ratio	0.4x	0.5x	0.6x

Selected P/B Multiple	0.5x	0.5x	0.5x
(x) Book Value	1,418	1,418	1,418

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	WARRIX	SABINA	PAF	TTI	MC	PG

Value of Common Equity	2,097	6,464	392	1,165	7,920	672
(/) Shares Outstanding	589.1	347.5	536.4	50.0	792.0	96.0
Implied Stock Price	3.56	18.60	0.73	23.30	10.00	7.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	3.56	18.60	0.73	23.30	10.00	7.00

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

로딩 에러