NYT Relative Valuation - Namyong Terminal PCL

Watchlist Manager

Watchlist

Price: 3.2 THB Market Closed

Market Cap: ฿4B

Relative Value

The Relative Value of one NYT stock under the Base Case scenario is 4.83 THB. Compared to the current market price of 3.2 THB, Namyong Terminal PCL is Undervalued by 34%.

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.

What is Relative Valuation?

How is Relative Value calculated?

NYT Relative Value

Base Case

Undervaluation 34%

Relative Value

Price

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	Namyong Terminal PCL SET:NYT	4B THB	2.3	9.2	4.3	8.2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.4T INR	9.2	26.8	16.9	21.8
PH	I	International Container Terminal Services Inc XPHS:ICT	1.3T PHP	7.4	23.8	13.3	15.9
CN		Shanghai International Port Group Co Ltd SSE:600018	117.6B CNY	3	8.2	11.9	11.9
ZA	G	Grindrod Ltd JSE:GND	12.2B ZAR	2.5	9.4	98.5	98.5
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	79.4B CNY	2.7	17	15.4	15.4
CN		Qingdao Port International Co Ltd SSE:601298	63.1B CNY	3.3	11.5	11.7	11.7
HK		China Merchants Port Holdings Co Ltd HKEX:144	69.4B HKD	5.5	9.8	14.5	14.5
CN		China Merchants Port Group Co Ltd SZSE:001872	49.6B CNY	3	10.8	15.7	15.7
AU		Qube Holdings Ltd ASX:QUB	8.4B AUD	2	164.4	45.2	45.2
CN		Liaoning Port Co Ltd SSE:601880	38.9B CNY	3.4	40.2	14.6	14.6

				Revenue Growth	P/S to Growth
TH	N	Namyong Terminal PCL SET:NYT	Average P/S: 4 2.3	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.2	18%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.4	12%	0.6
CN		Shanghai International Port Group Co Ltd SSE:600018	3	3%	1
ZA	G	Grindrod Ltd JSE:GND	2.5	17%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.7	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	3.3	3%	1.1
HK		China Merchants Port Holdings Co Ltd HKEX:144	5.5	6%	0.9
CN		China Merchants Port Group Co Ltd SZSE:001872	3	5%	0.6
AU		Qube Holdings Ltd ASX:QUB	2	9%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.4	N/A	N/A

				Earnings Growth	PEG
TH	N	Namyong Terminal PCL SET:NYT	Average P/E: 30.1 9.2	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.8	17%	1.6
PH	I	International Container Terminal Services Inc XPHS:ICT	23.8	16%	1.5
CN		Shanghai International Port Group Co Ltd SSE:600018	8.2	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	9.4	73%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	17	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.5	5%	2.3
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.8	1%	9.8
CN		China Merchants Port Group Co Ltd SZSE:001872	10.8	3%	3.6
AU		Qube Holdings Ltd ASX:QUB	164.4	94%	1.7
CN		Liaoning Port Co Ltd SSE:601880	40.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	N	Namyong Terminal PCL SET:NYT	Average EV/EBITDA: 23.8 4.3	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	16.9	17%	1
PH	I	International Container Terminal Services Inc XPHS:ICT	13.3	12%	1.1
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	21%	0.6
ZA	G	Grindrod Ltd JSE:GND	98.5	89%	1.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.4	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.7	25%	0.5
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.5	5%	2.9
CN		China Merchants Port Group Co Ltd SZSE:001872	15.7	49%	0.3
AU		Qube Holdings Ltd ASX:QUB	45.2	47%	1
CN		Liaoning Port Co Ltd SSE:601880	14.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
TH	N	Namyong Terminal PCL SET:NYT	Average EV/EBIT: 24.8 8.2	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	21.8	18%	1.2
PH	I	International Container Terminal Services Inc XPHS:ICT	15.9	13%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	98.5	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.4	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.7	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.5	7%	2.1
CN		China Merchants Port Group Co Ltd SZSE:001872	15.7	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	45.2	27%	1.7
CN		Liaoning Port Co Ltd SSE:601880	14.6	N/A	N/A

Namyong Terminal PCL
SET:NYT

Relative Value

Valuation Multiples

Multiples Across Competitors

NYT Competitors Multiples
Namyong Terminal PCL Competitors

See Also

Company

Help

Tools

Stocks

Namyong Terminal PCL SET:NYT

Relative Value

Valuation Multiples

Multiples Across Competitors

NYT Competitors Multiples Namyong Terminal PCL Competitors

See Also

Company

Help

Tools

Stocks

Namyong Terminal PCL
SET:NYT

NYT Competitors Multiples
Namyong Terminal PCL Competitors