K

Kulthorn Kirby PCL
SET:KKC

Watchlist Manager
Kulthorn Kirby PCL
SET:KKC
Watchlist
Price: 0.04 THB Market Closed
Market Cap: 60m THB

Relative Value

The Relative Value of one KKC stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.04 THB, Kulthorn Kirby 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.

KKC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
98
Median 3Y
0.1
Median 5Y
0.1
Industry
1.8
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.5
Industry
22.9
vs History
vs Industry
72
Median 3Y
-0.4
Median 5Y
-0.3
Industry
15.5
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.6
Industry
21.9
vs History
vs Industry
15
Median 3Y
-0
Median 5Y
0.6
Industry
2.1
vs History
0
vs Industry
51
Median 3Y
1.3
Median 5Y
1
Industry
1.9
vs History
19
vs Industry
13
Median 3Y
19.5
Median 5Y
26.4
Industry
6.8
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-11.9
Industry
13.3
vs History
vs Industry
Median 3Y
-5
Median 5Y
-5.1
Industry
17.6
vs History
vs Industry
7
Median 3Y
-22.2
Median 5Y
-17.4
Industry
15.7
vs History
vs Industry
4
Median 3Y
-20.3
Median 5Y
-29.2
Industry
19.6
vs History
31
vs Industry
53
Median 3Y
0.9
Median 5Y
1
Industry
1.5

Multiples Across Competitors

KKC Competitors Multiples
Kulthorn Kirby 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
Kulthorn Kirby PCL
SET:KKC
60m THB 0 -0 -16.1 -5
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
109.9B USD 5.5 30.2 22.6 27.4
SE
Atlas Copco AB
STO:ATCO A
786.7B SEK 4.6 28.5 18.2 23
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.8T JPY 2.5 50.9 22.5 31.4
US
Illinois Tool Works Inc
NYSE:ITW
73.5B USD 4.6 24.3 17.9 19.6
US
Barnes Group Inc
NYSE:B
73.5B USD 5 20.5 8.8 11.2
CH
Schindler Holding AG
SIX:SCHP
31.5B CHF 2.8 31.9 18.4 22.9
SE
Sandvik AB
STO:SAND
356.6B SEK 3 24.1 13.8 18.9
FI
Kone Oyj
OMXH:KNEBV
30.9B EUR 2.7 32.4 18.8 23.3
US
Otis Worldwide Corp
NYSE:OTIS
34.5B USD 2.4 25.6 15.5 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
K
Kulthorn Kirby PCL
SET:KKC
Average EV/EBITDA: 17 197.7
Negative Multiple: -16.1
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.6
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.2
3%
6.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.5
18%
1.3
US
Illinois Tool Works Inc
NYSE:ITW
17.9
4%
4.5
US
Barnes Group Inc
NYSE:B
8.8
33%
0.3
CH
Schindler Holding AG
SIX:SCHP
18.4
8%
2.3
SE
Sandvik AB
STO:SAND
13.8
5%
2.8
FI
K
Kone Oyj
OMXH:KNEBV
18.8
9%
2.1
US
Otis Worldwide Corp
NYSE:OTIS
15.5
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
K
Kulthorn Kirby PCL
SET:KKC
Average EV/EBIT: 21 036.3
Negative Multiple: -5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.4
15%
1.8
SE
Atlas Copco AB
STO:ATCO A
23
3%
7.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.4
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
19.6
4%
4.9
US
Barnes Group Inc
NYSE:B
11.2
43%
0.3
CH
Schindler Holding AG
SIX:SCHP
22.9
10%
2.3
SE
Sandvik AB
STO:SAND
18.9
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
23.3
10%
2.3
US
Otis Worldwide Corp
NYSE:OTIS
16.6
8%
2.1