A

All Energy & Utilities PCL
SET:AE

Watchlist Manager
All Energy & Utilities PCL
SET:AE
Watchlist
Price: 0.09 THB
Market Cap: 462.9m THB

Relative Value

The Relative Value of one AE stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.09 THB, All Energy & Utilities PCL is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
76
Median 3Y
1.6
Median 5Y
2.1
Industry
1.7
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-3.4
Industry
15.2
vs History
68
vs Industry
9
Median 3Y
11.9
Median 5Y
15
Industry
7.4
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-8.9
Industry
14.6
vs History
93
vs Industry
88
Median 3Y
0.7
Median 5Y
1
Industry
1.4
vs History
95
vs Industry
79
Median 3Y
1.8
Median 5Y
2.4
Industry
2.9
vs History
93
vs Industry
33
Median 3Y
20.5
Median 5Y
24.3
Industry
7.9
vs History
66
vs Industry
10
Median 3Y
32.7
Median 5Y
32.5
Industry
10.7
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-7.6
Industry
15.3
vs History
60
vs Industry
9
Median 3Y
16.8
Median 5Y
17.8
Industry
11.3
vs History
33
vs Industry
Median 3Y
-19.3
Median 5Y
-18.5
Industry
16.9
vs History
93
vs Industry
92
Median 3Y
0.5
Median 5Y
0.7
Industry
0.9

Multiples Across Competitors

AE Competitors Multiples
All Energy & Utilities PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
All Energy & Utilities PCL
SET:AE
462.9m THB 0.4 -2.8 23.3 -4.8
ES
Naturgy Energy Group SA
MAD:NTGY
24.5B EUR 1 9.7 5.5 7.4
US
Atmos Energy Corp
NYSE:ATO
27.1B USD 5.8 22.7 15.7 23
IT
Snam SpA
MIL:SRG
18.8B EUR 3.4 8.6 9.1 12.7
HK
Hong Kong and China Gas Co Ltd
HKEX:3
132.9B HKD 2.4 23.6 19.7 19.7
JP
Osaka Gas Co Ltd
TSE:9532
2.1T JPY 1 14.1 9.2 15.7
JP
Tokyo Gas Co Ltd
TSE:9531
2.1T JPY 0.8 11.5 6.7 16
IN
GAIL (India) Ltd
NSE:GAIL
1.1T INR 0.8 10.3 7.6 10
IT
Italgas SpA
MIL:IG
9.5B EUR 2.3 10.3 9.2 12.5
CN
ENN Energy Holdings Ltd
HKEX:2688
79.6B HKD 0.6 12.3 9.4 9.4
CA
AltaGas Ltd
TSX:ALA
12.6B CAD 1 17 12.4 17.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
All Energy & Utilities PCL
SET:AE
Average EV/EBIT: 14.4
Negative Multiple: -4.8
N/A N/A
ES
Naturgy Energy Group SA
MAD:NTGY
7.4
-4%
N/A
US
Atmos Energy Corp
NYSE:ATO
23
14%
1.6
IT
Snam SpA
MIL:SRG
12.7
6%
2.1
HK
Hong Kong and China Gas Co Ltd
HKEX:3
19.7
3%
6.6
JP
Osaka Gas Co Ltd
TSE:9532
15.7
N/A N/A
JP
T
Tokyo Gas Co Ltd
TSE:9531
16
N/A N/A
IN
GAIL (India) Ltd
NSE:GAIL
10
4%
2.5
IT
Italgas SpA
MIL:IG
12.5
22%
0.6
CN
ENN Energy Holdings Ltd
HKEX:2688
9.4
8%
1.2
CA
AltaGas Ltd
TSX:ALA
17.3
21%
0.8