C

Chai Watana Tannery Group PCL
SET:CWT

Watchlist Manager
Chai Watana Tannery Group PCL
SET:CWT
Watchlist
Price: 1.01 THB
Market Cap: 636.4m THB

Relative Value

The Relative Value of one CWT stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.01 THB, Chai Watana Tannery Group 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.

CWT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
84
Median 3Y
0.5
Median 5Y
0.7
Industry
1
vs History
12
vs Industry
1
Median 3Y
6.3
Median 5Y
10.1
Industry
17.9
vs History
vs Industry
56
Median 3Y
4.6
Median 5Y
5.4
Industry
10.2
vs History
vs Industry
36
Median 3Y
-1.6
Median 5Y
-7.1
Industry
18.2
vs History
85
vs Industry
87
Median 3Y
0.4
Median 5Y
0.7
Industry
1.3
vs History
82
vs Industry
56
Median 3Y
1
Median 5Y
1.2
Industry
1.2
vs History
79
vs Industry
45
Median 3Y
4.9
Median 5Y
5.2
Industry
4
vs History
12
vs Industry
49
Median 3Y
7.4
Median 5Y
7.3
Industry
9.8
vs History
34
vs Industry
47
Median 3Y
14.6
Median 5Y
11.7
Industry
13.3
vs History
vs Industry
31
Median 3Y
8.9
Median 5Y
8.6
Industry
11.4
vs History
vs Industry
5
Median 3Y
9.2
Median 5Y
9.5
Industry
15.1
vs History
87
vs Industry
80
Median 3Y
0.5
Median 5Y
0.6
Industry
1

Multiples Across Competitors

CWT Competitors Multiples
Chai Watana Tannery Group 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
Chai Watana Tannery Group PCL
SET:CWT
636.4m THB 0.4 36.7 10.5 14.7
IN
Anand Rayons Ltd
BSE:542721
6.3T INR 1 972.9 152 726.9 81 775.6 85 281.8
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
38.1B HKD 50.4 -174.5 -87.2 -87.2
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.4B CNY 3.6 -69.8 -161.1 -161.1
TW
Eclat Textile Co Ltd
TWSE:1476
105.8B TWD 2.8 18.8 13.3 14.8
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 127 -610.1 -649.9 -602.8
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
20.3B CNY 8.2 79.8 65.6 65.6
CN
Weiqiao Textile Co Ltd
HKEX:2698
19.6B HKD 1.1 -12.5 -7.6 -7.6
UK
Coats Group PLC
LSE:COA
1.6B GBP 1.5 26.8 157.5 199.2
TW
Ruentex Industries Ltd
TWSE:2915
59.5B TWD 21.3 6.6 181.3 249.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Chai Watana Tannery Group PCL
SET:CWT
Average EV/EBITDA: 13 700.6
10.5
N/A N/A
IN
A
Anand Rayons Ltd
BSE:542721
81 775.6
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -87.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.1 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.3
6%
2.2
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -649.9 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
65.6
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.6 N/A N/A
UK
Coats Group PLC
LSE:COA
157.5
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
181.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Chai Watana Tannery Group PCL
SET:CWT
Average EV/EBIT: 14 304.2
14.7
N/A N/A
IN
A
Anand Rayons Ltd
BSE:542721
85 281.8
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -87.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.1 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.8
6%
2.5
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -602.8 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
65.6
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.6 N/A N/A
UK
Coats Group PLC
LSE:COA
199.2
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
249.4
N/A N/A