Asian Alliance International PCL
SET:AAI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (12.6), the stock would be worth ฿3.05 (18% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.3 | ฿3.7 |
0%
|
| 3-Year Average | 12.6 | ฿3.05 |
-18%
|
| 5-Year Average | 12.6 | ฿3.07 |
-17%
|
| Industry Average | 11.3 | ฿2.73 |
-26%
|
| Country Average | 13.4 | ฿3.26 |
-12%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
A
|
Asian Alliance International PCL
SET:AAI
|
7.8B THB | 15.3 | 10.6 | |
| JP |
G
|
Goyo Foods Industry Co Ltd
TSE:2230
|
53.2T JPY | -621 880.5 | 540 752.8 | |
| CH |
|
Nestle SA
SIX:NESN
|
204B CHF | 28.5 | 22.5 | |
| US |
|
Mondelez International Inc
NASDAQ:MDLZ
|
78.7B USD | 15.9 | 32.1 | |
| FR |
|
Danone SA
PAR:BN
|
42.7B EUR | 15.3 | 23.5 | |
| ZA |
T
|
Tiger Brands Ltd
JSE:TBS
|
47.9B ZAR | 349.9 | 12.6 | |
| US |
|
Hershey Co
NYSE:HSY
|
37.7B USD | 20 | 42.7 | |
| CN |
|
Muyuan Foods Co Ltd
SZSE:002714
|
244.2B CNY | -46.5 | 25 | |
| CN |
|
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
|
225.7B CNY | 35.9 | 32.1 | |
| ZA |
A
|
Avi Ltd
JSE:AVI
|
32.7B ZAR | 16.4 | 12.7 | |
| JP |
|
Ajinomoto Co Inc
TSE:2802
|
4.9T JPY | 37.7 | 63.2 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 8.8 |
| Median | 13.4 |
| 70th Percentile | 20 |
| Max | 1 747 |
Other Multiples
Asian Alliance International PCL
Glance View
Asian Alliance International Public Company Limited, formerly Asian Alliance International Co Ltd, is a manufacturer of pet food and ready-to-eat human food for customers both domestically and internationally. The Company's products consist of two main groups, such as pet food products and human food ready-to-eat food products. Pet food products for dogs and cats are both wet pet food products and dry pet food products. Its products are produced under its customer's trademark and under the Company's trademark. Human food Ready-to-eat food products packed in sealed containers, both in the form of tuna products in seasoned, sauces and ready-to-eat meal, are produced under its customer's trademark. The Company's wet pet food products for dogs and cats include the complete and balanced pet food, and more. In addition, it also sells the byproducts from tuna processing, such as fishmeals, fish extract, and fish oil products. Its brands include Monchou, Monchou Balanced, Hajiko, and Pro.
