K

Kingsmen CMTI PCL
SET:K

Watchlist Manager
Kingsmen CMTI PCL
SET:K
Watchlist
Price: 1.13 THB -0.88% Market Closed
Market Cap: 570.9m THB

Relative Value

The Relative Value of one K stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.13 THB, Kingsmen CMTI 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.

K Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
vs History
vs Industry
35
Median 3Y
12.7
Median 5Y
-2.7
Industry
16.8
vs History
38
vs Industry
36
Median 3Y
5.2
Median 5Y
5
Industry
10.1
vs History
34
vs Industry
10
Median 3Y
5.9
Median 5Y
-4.7
Industry
16.6
vs History
50
vs Industry
31
Median 3Y
1.7
Median 5Y
1.8
Industry
1.7
vs History
82
vs Industry
51
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5
vs History
71
vs Industry
38
Median 3Y
4.4
Median 5Y
5.4
Industry
4.3
vs History
19
vs Industry
29
Median 3Y
11.3
Median 5Y
7.7
Industry
8.7
vs History
20
vs Industry
32
Median 3Y
17.3
Median 5Y
9
Industry
12.7
vs History
44
vs Industry
38
Median 3Y
5.1
Median 5Y
5
Industry
10.8
vs History
42
vs Industry
34
Median 3Y
4.7
Median 5Y
4.7
Industry
15
vs History
42
vs Industry
22
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

K Competitors Multiples
Kingsmen CMTI 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
Kingsmen CMTI PCL
SET:K
570.9m THB 0.6 -130 15 25.4
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.2 41.4 26.9 32.5
US
Copart Inc
NASDAQ:CPRT
38B USD 8.2 23.9 16.9 19.1
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.4 16.7 16.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.3 50.1 19.1 27.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.2 10.3 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.7B USD 3 860 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
564.4B INR 11.8 41.1 33.2 34.2
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
P/E Multiple
Earnings Growth PEG
TH
K
Kingsmen CMTI PCL
SET:K
Average P/E: 29.8
Negative Multiple: -130
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
23.9
6%
4
AU
Brambles Ltd
ASX:BXB
23.4
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.1
35%
1.4
FR
Spie SA
PAR:SPIE
40.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.6 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
41.1
12%
3.4
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.3
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Kingsmen CMTI PCL
SET:K
Average EV/EBITDA: 16.3
15
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.9
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.7
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
11%
1.7
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33.2
13%
2.6
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Kingsmen CMTI PCL
SET:K
Average EV/EBIT: 21.2
25.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
19.1
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.7
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
34.2
13%
2.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4