H

Home Product Center PCL
SET:HMPRO

Watchlist Manager
Home Product Center PCL
SET:HMPRO
Watchlist
Price: 6.35 THB 3.25% Market Closed
Market Cap: 83.5B THB

Relative Value

The Relative Value of one HMPRO stock under the Base Case scenario is hidden THB. Compared to the current market price of 6.35 THB, Home Product Center 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.

HMPRO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
19
Median 3Y
1.9
Median 5Y
2.6
Industry
0.6
Forward
1.2
vs History
98
vs Industry
33
Median 3Y
20.9
Median 5Y
28.3
Industry
16.8
Forward
13.2
vs History
98
vs Industry
28
Median 3Y
13
Median 5Y
16.8
Industry
8.5
vs History
93
vs Industry
18
Median 3Y
22.2
Median 5Y
29.7
Industry
17.5
vs History
98
vs Industry
16
Median 3Y
5
Median 5Y
7.1
Industry
1.7
vs History
98
vs Industry
18
Median 3Y
2.1
Median 5Y
2.8
Industry
0.7
Forward
1.4
vs History
98
vs Industry
16
Median 3Y
7.8
Median 5Y
10.3
Industry
2.3
vs History
98
vs Industry
30
Median 3Y
12.4
Median 5Y
16.7
Industry
8.5
Forward
8
vs History
98
vs Industry
32
Median 3Y
17.2
Median 5Y
22.9
Industry
13.1
Forward
12.6
vs History
98
vs Industry
28
Median 3Y
14.7
Median 5Y
18
Industry
10.1
vs History
98
vs Industry
24
Median 3Y
24.4
Median 5Y
28.1
Industry
14.2
vs History
98
vs Industry
18
Median 3Y
3
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

HMPRO Competitors Multiples
Home Product Center 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
Home Product Center PCL
SET:HMPRO
82.4B THB 1.2 13.4 8.3 11.9
US
Home Depot Inc
NYSE:HD
358B USD 2.2 24.6 15.9 18.8
US
Lowe's Companies Inc
NYSE:LOW
138.7B USD 1.6 20.5 14.2 17.1
ZA
Italtile Ltd
JSE:ITE
10.9B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.4B GBP 0.4 29.4 5.3 10.4
US
Floor & Decor Holdings Inc
NYSE:FND
6.6B USD 1.4 30.4 12.7 23.7
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.1B MYR 2.9 22.9 12.2 17
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.3 11.9 16.6
ZA
Cashbuild Ltd
JSE:CSB
2.9B Zac 0 0 0 0
SE
Clas Ohlson AB
STO:CLAS B
18.1B SEK 1.5 19.2 14.6 14.6
DE
Hornbach Baumarkt AG
XETRA:HBM
1.6B EUR 0.3 10.4 5.5 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
H
Home Product Center PCL
SET:HMPRO
Average EV/EBITDA: 11.2
8.3
2%
4.2
US
Home Depot Inc
NYSE:HD
15.9
4%
4
US
Lowe's Companies Inc
NYSE:LOW
14.2
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.3
4%
1.3
US
Floor & Decor Holdings Inc
NYSE:FND
12.7
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.2
4%
3
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.9
4%
3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14.6
9%
1.6
DE
H
Hornbach Baumarkt AG
XETRA:HBM
5.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
H
Home Product Center PCL
SET:HMPRO
Average EV/EBIT: 15.7
11.9
0%
N/A
US
Home Depot Inc
NYSE:HD
18.8
4%
4.7
US
Lowe's Companies Inc
NYSE:LOW
17.1
5%
3.4
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.4
6%
1.7
US
Floor & Decor Holdings Inc
NYSE:FND
23.7
13%
1.8
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
17
5%
3.4
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.6
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14.6
12%
1.2
DE
H
Hornbach Baumarkt AG
XETRA:HBM
11.2
N/A N/A