K

Khonburi Sugar PCL
SET:KBS

Watchlist Manager
Khonburi Sugar PCL
SET:KBS
Watchlist
Price: 5.8 THB Market Closed
Market Cap: 3.5B THB

Relative Value

The Relative Value of one KBS stock under the Base Case scenario is hidden THB. Compared to the current market price of 5.8 THB, Khonburi Sugar 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.

KBS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
1
vs History
4
vs Industry
68
Median 3Y
3.4
Median 5Y
3
Industry
16.1
vs History
12
vs Industry
66
Median 3Y
2.1
Median 5Y
1.6
Industry
10
vs History
38
vs Industry
26
Median 3Y
13.9
Median 5Y
7.9
Industry
17.3
vs History
68
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
63
vs Industry
57
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
vs History
49
vs Industry
51
Median 3Y
4
Median 5Y
4.8
Industry
4.8
vs History
53
vs Industry
67
Median 3Y
4.2
Median 5Y
5.4
Industry
10.1
vs History
28
vs Industry
60
Median 3Y
6.1
Median 5Y
5.9
Industry
13.3
vs History
14
vs Industry
55
Median 3Y
5.5
Median 5Y
5.4
Industry
11.5
vs History
4
vs Industry
43
Median 3Y
7.8
Median 5Y
4.9
Industry
16.1
vs History
66
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

KBS Competitors Multiples
Khonburi Sugar 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
Khonburi Sugar PCL
SET:KBS
3.5B THB 0.3 4.7 4.9 8.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
189.4B CHF 2.1 18.5 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
71.7B USD 1.9 20.3 15.8 20.7
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.4B EUR 1.8 27.1 11.6 15.6
US
Hershey Co
NYSE:HSY
39.7B USD 3.5 29.2 17.5 21.9
CN
Muyuan Foods Co Ltd
SZSE:002714
263.2B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41.1 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
223.4B CNY 7.9 32.6 29.7 29.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Khonburi Sugar PCL
SET:KBS
Average EV/EBITDA: 20 741.2
4.9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
15.8
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
US
Hershey Co
NYSE:HSY
17.5
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
16%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Khonburi Sugar PCL
SET:KBS
Average EV/EBIT: 35 382.3
8.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.7
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
US
Hershey Co
NYSE:HSY
21.9
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
11%
2.7