Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Bangkok Sheet Metal Public Company Limited

Bangkok Sheet Metal Public Company Limited (BM.BK)

Industry: Manufacturing - Metal Fabrication Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $5.35 — $8.74
Selected (Average) $7.08
Upside to Live 526.65%
Full Range Fair Value
Range (Low - High) $7.11 — $10.37
Selected (Average) $8.24
Upside to Live 629.62%
Live Price $1.13

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
3441.T 170 SANNO Co., Ltd. 70 5.71 5.71 4.19 4.19 28.01 6.57
1517.TW 171 Lee Chi Enterprise 67 - - - - - -
7233.KL 172 Dufu Technology Co 67 33.91 41.56 16.39 18.93 36.64 28.46
603159.SS 173 Shanghai Yahong Mo 63 572.29 815.37 258.59 350.22 - 923.80
DPWIRES.BO 174 D.P. Wires Limited 61 26.69 28.50 15.15 15.52 - 40.63
SBCL.NS 175 Shivalik Bimetal C 57 39.24 27.14 25.74 18.36 18.22 15.71
5426.TWO 176 Cheng Fwa Industri 55 22.37 12.44 10.08 8.01 47.49 19.77
BM.BK 177 Bangkok Sheet Meta 53 5.16 3.99 4.39 3.79 9.00 4.74
MUL.BO 178 Mauria Udyog Limit 51 9.25 9.25 3.88 3.88 4.51 6.81
000633.SZ 179 Xinjiang Hejin Hol 51 161.32 151.99 107.91 96.85 317.27 111.86
2535.HK 180 WK Group (Holdings 50 36.64 36.64 25.02 25.02 36.33 26.91
300629.SZ 181 Guangdong Kingstro 50 264.10 281.13 92.34 92.03 155.59 144.48
ALGRO.PA 182 Grolleau S.A. 47 - - 14.21 14.21 - -
TCKRC.IS 183 Kirac Galvaniz 46 15.29 15.29 12.99 12.99 - 19.42
PTCIL.BO 184 PTC Industries Lim 45 374.76 246.12 293.82 243.43 350.39 102.08
002633.SZ 185 Shenke Slide Beari 44 400.56 400.56 138.38 125.15 145.71 251.14

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple33.9128.5015.7716.9436.6426.91
Full Range Median Multiple36.6436.6420.7018.6442.0628.46
Industry Multiple150.93159.3672.7673.49114.01130.59
Market Implied Multiple5.163.994.393.799.004.74
Company (BM.BK) Multiple5.163.994.393.799.004.74
(*) Net Income / EBITDA / Revenue457837
Winsorized Enterprise ValueN/AN/A112140127178
Full Range Median Enterprise ValueN/AN/A148154146188
(-) Net Debt101010101010
Winsorized Equity Value143155103130118168
Full Range Median Equity Value154199138144137178
(/) Shares Outstanding191919191919
Winsorized Fair Value$7.43$8.06$5.35$6.77$6.13$8.74
Full Range Median Fair Value$8.03$10.37$7.19$7.50$7.11$9.27
Current Price$1.13$1.13$1.13$1.13$1.13$1.13
Upside / Downside557.54%613.61%373.76%499.33%442.26%673.38%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$5.20$5.64$3.75$4.74$4.29$6.12
Buy / Don't BuyBUYBUYBUYBUYBUYBUY