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 | 1.3x - 1.4x | 1.4x |
| Historical Pb Multiple | 0.8x - 4.4x | 1.6x |
| Fair Value | ฿2.16 - ฿2.39 | ฿2.28 |
| Upside | 50.2% - 66.0% | 58.1% |
| Benchmarks | - | Full Ticker |
| Bangkok Chain Hospital Public Company Limited | - | SET:BCH |
| Winnergy Medical Public Company Limited | - | SET:WINMED |
| Chularat Hospital Public Company Limited | - | SET:CHG |
| Bioscience Animal Health Public Company Limited | - | SET:BIS |
| Bangkok Genomics Innovation Public Company Limited | - | SET:BKGI |
| KT Medical Service Public Company Limited | - | SET:KTMS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BCH | WINMED | CHG | BIS | BKGI | KTMS | |||
| SET:BCH | SET:WINMED | SET:CHG | SET:BIS | SET:BKGI | SET:KTMS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.5% | -8.4% | 6.5% | 17.1% | NM- | 80.9% | ||
| 3Y CAGR | -42.8% | -23.4% | -38.8% | -3.5% | NM- | 4.5% | ||
| Latest Twelve Months | -8.8% | -4.5% | -7.7% | 28.3% | 56.1% | 34.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.9% | 8.3% | 20.3% | 2.8% | 15.5% | 2.9% | ||
| Prior Fiscal Year | 11.9% | 4.8% | 13.1% | 2.1% | 13.1% | 3.1% | ||
| Latest Fiscal Year | 10.8% | 4.5% | 11.4% | 2.7% | 14.9% | 3.2% | ||
| Latest Twelve Months | 10.8% | 4.5% | 11.4% | 2.7% | 14.9% | 3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 27.6% | 13.4% | 32.9% | 13.7% | 8.2% | 5.3% | ||
| Prior Fiscal Year | 11.2% | 5.1% | 13.9% | 6.6% | 13.6% | 2.9% | ||
| Latest Twelve Months | 10.0% | 4.7% | 12.7% | 8.2% | 13.0% | 3.9% | ||
| Next Fiscal Year | 12.1% | 6.6% | 14.7% | 7.1% | 11.6% | 10.0% | ||
| Two Fiscal Years Forward | 12.8% | 6.5% | 15.2% | 7.0% | 11.9% | 12.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.1x | 0.7x | 2.2x | 0.3x | 3.0x | 0.7x | ||
| Price / LTM EPS | 28.2x | 15.4x | 19.6x | 12.6x | 20.3x | 22.2x | ||
| Price / Book | 2.8x | 0.7x | 2.5x | 1.0x | 1.9x | 0.8x | ||
| Price / Fwd Book | 2.7x | 0.7x | 2.3x | 1.0x | 1.8x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.9x | 2.8x | |||||
| Historical P/B Ratio | 0.8x | 1.6x | 4.4x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.4x | |||||
| (x) Book Value | 503 | 503 | 503 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BCH | WINMED | CHG | BIS | BKGI | KTMS | |
| Value of Common Equity | 36,159 | 452 | 18,920 | 842 | 1,074 | 432 | |
| (/) Shares Outstanding | 2,493.7 | 400.0 | 11,000.0 | 314.0 | 600.0 | 300.0 | |
| Implied Stock Price | 14.50 | 1.13 | 1.72 | 2.68 | 1.79 | 1.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14.50 | 1.13 | 1.72 | 2.68 | 1.79 | 1.44 | |
| 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 | |