I

IT City PCL
SET:IT

Watchlist Manager
IT City PCL
SET:IT
Watchlist
Price: 3.44 THB -1.15%
Market Cap: 1.3B THB

Relative Value

The Relative Value of one IT stock under the Base Case scenario is hidden THB. Compared to the current market price of 3.44 THB, IT City 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.

IT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
vs History
77
vs Industry
50
Median 3Y
9.9
Median 5Y
15.8
Industry
17.1
vs History
31
vs Industry
61
Median 3Y
3.4
Median 5Y
3.6
Industry
8.5
vs History
19
vs Industry
50
Median 3Y
-14.9
Median 5Y
-14
Industry
17.7
vs History
79
vs Industry
53
Median 3Y
1.2
Median 5Y
1.3
Industry
1.7
vs History
87
vs Industry
68
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
vs History
92
vs Industry
53
Median 3Y
1.8
Median 5Y
2
Industry
2.4
vs History
90
vs Industry
61
Median 3Y
4.3
Median 5Y
5
Industry
8.6
vs History
85
vs Industry
37
Median 3Y
19
Median 5Y
21.4
Industry
13.1
vs History
25
vs Industry
52
Median 3Y
6.4
Median 5Y
6.9
Industry
10
vs History
25
vs Industry
47
Median 3Y
8.7
Median 5Y
10
Industry
14.3
vs History
74
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

IT Competitors Multiples
IT City 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
IT City PCL
SET:IT
1.3B THB 0.1 7.9 3.7 11.3
US
Best Buy Co Inc
NYSE:BBY
14.4B USD 0.3 22.3 5.7 8.4
JP
Hikari Tsushin Inc
TSE:9435
1.9T JPY 2.7 19.3 19 21.7
US
GameStop Corp
NYSE:GME
9.4B USD 2.5 22.2 19.3 21.1
AU
JB Hi-Fi Ltd
ASX:JBH
10.4B AUD 1 22.6 15.1 15.1
VN
Mobile World Investment Corp
VN:MWG
128.6T VND 0.9 22.1 14.8 20.6
JP
Yamada Holdings Co Ltd
TSE:9831
436.8B JPY 0.3 16.2 9.8 16.3
DE
Ceconomy AG
XETRA:CEC
2.2B EUR 0.1 -62.1 2.9 10.8
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 185.9 95.6 95.6
JP
Nojima Corp
TSE:7419
347.3B JPY 0.4 9.3 4 5.8
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 10.9 3.8 8.5
P/E Multiple
Earnings Growth PEG
TH
I
IT City PCL
SET:IT
Average P/E: 33.9
7.9
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
22.3
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
19.3
3%
6.4
US
GameStop Corp
NYSE:GME
22.2
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
22.6
8%
2.8
VN
M
Mobile World Investment Corp
VN:MWG
22.1
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.2
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -62.1 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
185.9
34%
5.5
JP
Nojima Corp
TSE:7419
9.3
N/A N/A
UK
Currys PLC
LSE:CURY
10.9
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
IT City PCL
SET:IT
Average EV/EBITDA: 17.6
3.7
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.7
3%
1.9
JP
Hikari Tsushin Inc
TSE:9435
19
9%
2.1
US
GameStop Corp
NYSE:GME
19.3
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.1
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.8
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.9
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.6
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
I
IT City PCL
SET:IT
Average EV/EBIT: 21.4
11.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.4
5%
1.7
JP
Hikari Tsushin Inc
TSE:9435
21.7
N/A N/A
US
GameStop Corp
NYSE:GME
21.1
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.1
7%
2.2
VN
M
Mobile World Investment Corp
VN:MWG
20.6
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.8
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.6
41%
2.3
JP
Nojima Corp
TSE:7419
5.8
N/A N/A
UK
Currys PLC
LSE:CURY
8.5
6%
1.4