B

Bangkok Sheet Metal PCL
SET:BM

Watchlist Manager
Bangkok Sheet Metal PCL
SET:BM
Watchlist
Price: 1.15 THB -4.96%
Market Cap: 807.4m THB

Relative Value

The Relative Value of one BM stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.15 THB, Bangkok Sheet Metal 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.

BM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
58
Median 3Y
1.2
Median 5Y
1.3
Industry
1.8
vs History
95
vs Industry
38
Median 3Y
35.4
Median 5Y
31.4
Industry
22.6
vs History
88
vs Industry
55
Median 3Y
11.5
Median 5Y
11.5
Industry
15.2
vs History
38
vs Industry
40
Median 3Y
-18.9
Median 5Y
-19.2
Industry
21.7
vs History
96
vs Industry
45
Median 3Y
1.9
Median 5Y
2.1
Industry
2
vs History
98
vs Industry
54
Median 3Y
1.3
Median 5Y
1.4
Industry
1.9
vs History
98
vs Industry
38
Median 3Y
8.4
Median 5Y
9
Industry
6.7
vs History
98
vs Industry
41
Median 3Y
15.4
Median 5Y
15
Industry
13
vs History
96
vs Industry
33
Median 3Y
26
Median 5Y
24.7
Industry
17.4
vs History
88
vs Industry
52
Median 3Y
12.9
Median 5Y
12.9
Industry
15.4
vs History
50
vs Industry
38
Median 3Y
5.7
Median 5Y
4.5
Industry
19.3
vs History
96
vs Industry
40
Median 3Y
1.6
Median 5Y
1.7
Industry
1.5

Multiples Across Competitors

BM Competitors Multiples
Bangkok Sheet Metal 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
Bangkok Sheet Metal PCL
SET:BM
783m THB 0.5 7 4.8 7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
111.9B USD 5.6 30.7 23 27.9
SE
Atlas Copco AB
STO:ATCO A
803B SEK 4.7 29.1 18.6 23.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.9T JPY 2.5 51.4 22.8 31.7
US
Barnes Group Inc
NYSE:B
76.7B USD 5.3 21.4 9.2 11.7
US
Illinois Tool Works Inc
NYSE:ITW
73.1B USD 4.6 24.2 17.8 19.5
CH
Schindler Holding AG
SIX:SCHP
32B CHF 2.9 32.4 18.7 23.4
SE
Sandvik AB
STO:SAND
371.7B SEK 3.1 25.1 14.4 19.6
MY
UWC Bhd
KLSE:UWC
162.1B MYR 11.9 113.3 2 302.9 3 550.7
FI
Kone Oyj
OMXH:KNEBV
31.3B EUR 2.8 32.8 19 23.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Bangkok Sheet Metal PCL
SET:BM
Average EV/EBITDA: 15 842.8
4.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.6
3%
6.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.8
18%
1.3
US
Barnes Group Inc
NYSE:B
9.2
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.8
4%
4.5
CH
Schindler Holding AG
SIX:SCHP
18.7
8%
2.3
SE
Sandvik AB
STO:SAND
14.4
5%
2.9
MY
U
UWC Bhd
KLSE:UWC
2 302.9
50%
46.1
FI
K
Kone Oyj
OMXH:KNEBV
19
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Bangkok Sheet Metal PCL
SET:BM
Average EV/EBIT: 19 446.2
7
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
23.4
3%
7.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.7
N/A N/A
US
Barnes Group Inc
NYSE:B
11.7
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.5
4%
4.9
CH
Schindler Holding AG
SIX:SCHP
23.4
10%
2.3
SE
Sandvik AB
STO:SAND
19.6
8%
2.4
MY
U
UWC Bhd
KLSE:UWC
3 550.7
62%
57.3
FI
K
Kone Oyj
OMXH:KNEBV
23.6
10%
2.4