NC Relative Valuation - Newcity (Bangkok) PCL

Watchlist Manager

Watchlist

Price: 1.85 THB Market Closed

Market Cap: ฿282.1m

N	Newcity (Bangkok) PCL SET:NC	TH
	AO World PLC LSE:AO	UK

Multiples-Based Value

The Multiples-Based Value of one NC stock under the Base Case scenario is 2.22 THB. Compared to the current market price of 1.85 THB, Newcity (Bangkok) PCL is Undervalued by 17%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

NC Multiples-Based Value

Base Case

Undervaluation 17%

Multiples-Based Value

Price ฿1.85

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	N	Newcity (Bangkok) PCL SET:NC	282.1m THB	0.6	131.5	126.1	-107.9
US		Genuine Parts Co NYSE:GPC	14.8B USD	0.6	224.1	10.7	15.4
BE		D'Ieteren Group NV XBRU:DIE	9B EUR	1.1	21.3	19.5	32.8
US		Pool Corp NASDAQ:POOL	7.9B USD	1.5	19.5	14	15.3
US		LKQ Corp NASDAQ:LKQ	7.7B USD	0.6	12.8	7.3	10.1
ZA	C	CA Sales Holdings Ltd JSE:CAA	7B ZAR	0.5	11	6.6	7.6
CN		Wuchan Zhongda Group Co Ltd SSE:600704	27.1B CNY	0	7.3	11.2	11.2
UK		Inchcape PLC LSE:INCH	2.9B GBP	0.3	10.5	5.8	7
HK	C	China Tobacco International HK Co Ltd HKEX:6055	24B HKD	1.6	24.5	15.5	15.5
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	19.7B CNY	1.7	12.1	9.1	9.1
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19.2B CNY	3.5	14.6	19	19

				Revenue Growth	P/S to Growth
TH	N	Newcity (Bangkok) PCL SET:NC	Average P/S: 1.1 0.6	N/A	N/A
US		Genuine Parts Co NYSE:GPC	0.6	5%	0.1
BE		D'Ieteren Group NV XBRU:DIE	1.1	10%	0.1
US		Pool Corp NASDAQ:POOL	1.5	4%	0.4
US		LKQ Corp NASDAQ:LKQ	0.6	2%	0.3
ZA	C	CA Sales Holdings Ltd JSE:CAA	0.5	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	0	4%	0
UK		Inchcape PLC LSE:INCH	0.3	4%	0.1
HK	C	China Tobacco International HK Co Ltd HKEX:6055	1.6	9%	0.2
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	1.7	4%	0.4
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	3.5	N/A	N/A

				Earnings Growth	PEG
TH	N	Newcity (Bangkok) PCL SET:NC	Average P/E: 44.5 131.5	N/A	N/A
US		Genuine Parts Co NYSE:GPC	224.1	172%	1.3
BE		D'Ieteren Group NV XBRU:DIE	21.3	31%	0.7
US		Pool Corp NASDAQ:POOL	19.5	7%	2.8
US		LKQ Corp NASDAQ:LKQ	12.8	15%	0.9
ZA	C	CA Sales Holdings Ltd JSE:CAA	11	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	7.3	17%	0.4
UK		Inchcape PLC LSE:INCH	10.5	12%	0.9
HK	C	China Tobacco International HK Co Ltd HKEX:6055	24.5	17%	1.4
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	12.1	8%	1.5
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	14.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	N	Newcity (Bangkok) PCL SET:NC	Average EV/EBITDA: 22.3 126.1	N/A	N/A
US		Genuine Parts Co NYSE:GPC	10.7	13%	0.8
BE		D'Ieteren Group NV XBRU:DIE	19.5	22%	0.9
US		Pool Corp NASDAQ:POOL	14	7%	2
US		LKQ Corp NASDAQ:LKQ	7.3	2%	3.7
ZA	C	CA Sales Holdings Ltd JSE:CAA	6.6	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.2	55%	0.2
UK		Inchcape PLC LSE:INCH	5.8	3%	1.9
HK	C	China Tobacco International HK Co Ltd HKEX:6055	15.5	13%	1.2
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	9.1	18%	0.5
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
TH	N	Newcity (Bangkok) PCL SET:NC	Average EV/EBIT: 14.3 Negative Multiple: -107.9	N/A	N/A
US		Genuine Parts Co NYSE:GPC	15.4	23%	0.7
BE		D'Ieteren Group NV XBRU:DIE	32.8	16%	2
US		Pool Corp NASDAQ:POOL	15.3	6%	2.5
US		LKQ Corp NASDAQ:LKQ	10.1	4%	2.5
ZA	C	CA Sales Holdings Ltd JSE:CAA	7.6	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.2	N/A	N/A
UK		Inchcape PLC LSE:INCH	7	4%	1.8
HK	C	China Tobacco International HK Co Ltd HKEX:6055	15.5	13%	1.2
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	9.1	N/A	N/A
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19	N/A	N/A

Newcity (Bangkok) PCL
SET:NC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NC Competitors Multiples
Newcity (Bangkok) PCL Competitors

See Also

Company

Help

Tools

Stocks

Newcity (Bangkok) PCL SET:NC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NC Competitors Multiples Newcity (Bangkok) PCL Competitors

See Also

Company

Help

Tools

Stocks

Newcity (Bangkok) PCL
SET:NC

NC Competitors Multiples
Newcity (Bangkok) PCL Competitors