I

I&I Group PCL
SET:IIG

Watchlist Manager
I&I Group PCL
SET:IIG
Watchlist
Price: 1.37 THB 1.48%
Market Cap: 169m THB

Relative Value

The Relative Value of one IIG stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.37 THB, I&I 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.

IIG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
86
Median 3Y
0.9
Median 5Y
2.2
Industry
2.4
Forward
0.2
vs History
vs Industry
40
Median 3Y
-2.7
Median 5Y
34.1
Industry
22.3
Forward
-1.5
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-4.7
Industry
16
vs History
vs Industry
47
Median 3Y
-2.5
Median 5Y
8
Industry
20.7
vs History
98
vs Industry
80
Median 3Y
1.4
Median 5Y
2.6
Industry
2.9
vs History
96
vs Industry
66
Median 3Y
1.4
Median 5Y
2.3
Industry
2.4
Forward
0.9
vs History
87
vs Industry
8
Median 3Y
12
Median 5Y
14.9
Industry
4.9
vs History
vs Industry
32
Median 3Y
-6.4
Median 5Y
24.8
Industry
12.2
Forward
-10
vs History
vs Industry
34
Median 3Y
-5.6
Median 5Y
25.4
Industry
15.8
Forward
-7.5
vs History
vs Industry
Median 3Y
-14.9
Median 5Y
-11.2
Industry
14.7
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-8.7
Industry
17.2
vs History
96
vs Industry
80
Median 3Y
0.8
Median 5Y
1.7
Industry
2.4

Multiples Across Competitors

IIG Competitors Multiples
I&I 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
I&I Group PCL
SET:IIG
169m THB 0.2 -1.3 -6.5 -5.6
US
International Business Machines Corp
NYSE:IBM
283.8B USD 4.3 35.8 22 30.9
IE
Accenture PLC
NYSE:ACN
167.9B USD 2.4 22 12.1 14.7
IN
Tata Consultancy Services Ltd
NSE:TCS
11.8T INR 4.6 23.8 16.5 17.9
IN
Infosys Ltd
NSE:INFY
6.8T INR 4 24.3 15.9 18.1
IN
HCL Technologies Ltd
NSE:HCLTECH
4.4T INR 3.6 26.1 16 19.1
JP
Fujitsu Ltd
TSE:6702
7.5T JPY 2.2 20.1 16.2 25.2
JP
NEC Corp
TSE:6701
7.1T JPY 2 30.2 14.4 21.3
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
41.4B USD 2 19.4 10.3 12.1
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 39.3 10 21.2
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
I&I Group PCL
SET:IIG
Average EV/EBITDA: 14.3
Negative Multiple: -6.5
N/A N/A
US
International Business Machines Corp
NYSE:IBM
22
15%
1.5
IE
Accenture PLC
NYSE:ACN
12.1
7%
1.7
IN
Tata Consultancy Services Ltd
NSE:TCS
16.5
7%
2.4
IN
Infosys Ltd
NSE:INFY
15.9
8%
2
IN
HCL Technologies Ltd
NSE:HCLTECH
16
8%
2
JP
Fujitsu Ltd
TSE:6702
16.2
13%
1.2
JP
NEC Corp
TSE:6701
14.4
14%
1
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
10.3
8%
1.3
JP
N
NTT Data Group Corp
DUS:NT5
10
12%
0.8
JP
NTT Data Corp
TSE:9613
9.9
12%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
I&I Group PCL
SET:IIG
Average EV/EBIT: 20.1
Negative Multiple: -5.6
N/A N/A
US
International Business Machines Corp
NYSE:IBM
30.9
20%
1.5
IE
Accenture PLC
NYSE:ACN
14.7
7%
2.1
IN
Tata Consultancy Services Ltd
NSE:TCS
17.9
7%
2.6
IN
Infosys Ltd
NSE:INFY
18.1
10%
1.8
IN
HCL Technologies Ltd
NSE:HCLTECH
19.1
9%
2.1
JP
Fujitsu Ltd
TSE:6702
25.2
N/A N/A
JP
NEC Corp
TSE:6701
21.3
14%
1.5
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
12.1
8%
1.5
JP
N
NTT Data Group Corp
DUS:NT5
21.2
N/A N/A
JP
NTT Data Corp
TSE:9613
21.1
N/A N/A