| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| PTL | TFI | TCOAT | THIP | TOPP | | AJ | |
| SET:PTL | SET:TFI | SET:TCOAT | SET:THIP | SET:TOPP | | SET:AJ | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 7.1% | -5.8% | -2.3% | 7.2% | 1.4% | | 2.8% | |
| 3Y CAGR | 11.3% | 31.9% | -1.4% | 4.4% | 2.3% | | -5.5% | |
| Latest Twelve Months | 10.3% | 82.3% | 0.0% | 25.4% | 8.0% | | 3.2% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 12.6% | 1749649.8% | 0.5% | 9.9% | 6.8% | | 1.9% | |
| Prior Fiscal Year | 8.9% | -105.3% | -0.2% | 8.3% | 7.2% | | -5.8% | |
| Latest Fiscal Year | 3.8% | -58.7% | 0.4% | 8.4% | 6.8% | | -7.4% | |
| Latest Twelve Months | 6.1% | -58.7% | 0.4% | 8.4% | 6.8% | | -7.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.50x | 1.55x | 0.21x | 0.41x | 0.23x | | 1.18x | |
| EV / LTM EBIT | 8.3x | -2.6x | 47.7x | 4.9x | 3.4x | | -15.9x | |
| Price / LTM Sales | 0.44x | 1.21x | 0.38x | 0.56x | 0.54x | | 0.19x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.21x | 0.41x | 1.55x | | | | | |
| Historical EV / LTM Revenue | 1.08x | 1.34x | 1.67x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.16x | 1.22x | 1.28x | | | | | |
| (x) LTM Revenue | 7,869 | 7,869 | 7,869 | | | | | |
| (=) Implied Enterprise Value | 9,101 | 9,580 | 10,059 | | | | | |
| (-) Non-shareholder Claims * | (7,816) | (7,816) | (7,816) | | | | | |
| (=) Equity Value | 1,285 | 1,764 | 2,243 | | | | | |
| (/) Shares Outstanding | 596.5 | 596.5 | 596.5 | | | | | |
| Implied Value Range | 2.15 | 2.96 | 3.76 | | | | | |
| FX Rate: THB/THB | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 2.15 | 2.96 | 3.76 | | 2.46 | | | |
| Upside / (Downside) | -12.4% | 20.2% | 52.9% | | | | | |