SAT Relative Valuation - Somboon Advance Technology PCL

Watchlist Manager

Watchlist

Price: 14.2 THB 0.71% Market Closed

Market Cap: ฿6B

S	Somboon Advance Technology PCL SET:SAT	TH
O	Orion Office Reit Inc NYSE:ONL	US
D	Digital Network SA WSE:DIG	PL

Multiples-Based Value

The Multiples-Based Value of one SAT stock under the Base Case scenario is 9.71 THB. Compared to the current market price of 14.2 THB, Somboon Advance Technology PCL is Overvalued by 32%.

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?

SAT Multiples-Based Value

Base Case

Overvaluation 32%

Multiples-Based 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	S	Somboon Advance Technology PCL SET:SAT	6B THB	0.9	8.3	2	3.3
JP		Sumitomo Electric Industries Ltd TSE:5802	7T JPY	1.4	27.3	12	18.4
JP		Denso Corp TSE:6902	5.1T JPY	0.7	13.4	5.3	9.3
KR		Hyundai Mobis Co Ltd KRX:012330	36.4T KRW	0.6	10	6.1	8.3
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	150.6B CNY	3.3	16.2	13.8	13.8
CA		Magna International Inc TSX:MG	21.2B CAD	0.4	18.6	4.9	8.8
CN		Ningbo Tuopu Group Co Ltd SSE:601689	100.4B CNY	3.4	36.1	30.7	30.7
IE		Aptiv PLC NYSE:APTV	14.3B USD	0.7	86.6	6.2	9
DE		Continental AG XETRA:CON	12B EUR	0.5	47.5	5.7	17
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	1.2T INR	0.9	32.4	9.9	19.1
US		Modine Manufacturing Co NYSE:MOD	11.3B USD	3.6	107	26	32

				Revenue Growth	P/S to Growth
TH	S	Somboon Advance Technology PCL SET:SAT	Average P/S: 1.5 0.9	5%	0.2
JP		Sumitomo Electric Industries Ltd TSE:5802	1.4	3%	0.5
JP		Denso Corp TSE:6902	0.7	3%	0.2
KR		Hyundai Mobis Co Ltd KRX:012330	0.6	6%	0.1
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	3.3	5%	0.7
CA		Magna International Inc TSX:MG	0.4	3%	0.1
CN		Ningbo Tuopu Group Co Ltd SSE:601689	3.4	N/A	N/A
IE		Aptiv PLC NYSE:APTV	0.7	6%	0.1
DE		Continental AG XETRA:CON	0.5	-21%	N/A
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	0.9	11%	0.1
US		Modine Manufacturing Co NYSE:MOD	3.6	21%	0.2

				Earnings Growth	PEG
TH	S	Somboon Advance Technology PCL SET:SAT	Average P/E: 36.7 8.3	1%	8.3
JP		Sumitomo Electric Industries Ltd TSE:5802	27.3	20%	1.4
JP		Denso Corp TSE:6902	13.4	15%	0.9
KR		Hyundai Mobis Co Ltd KRX:012330	10	14%	0.7
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	16.2	N/A	N/A
CA		Magna International Inc TSX:MG	18.6	41%	0.5
CN		Ningbo Tuopu Group Co Ltd SSE:601689	36.1	N/A	N/A
IE		Aptiv PLC NYSE:APTV	86.6	141%	0.6
DE		Continental AG XETRA:CON	47.5	10%	4.8
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	32.4	21%	1.5
US		Modine Manufacturing Co NYSE:MOD	107	43%	2.5

				EBITDA Growth	EV/EBITDA to Growth
TH	S	Somboon Advance Technology PCL SET:SAT	Average EV/EBITDA: 11.2 2	1%	2
JP		Sumitomo Electric Industries Ltd TSE:5802	12	9%	1.3
JP		Denso Corp TSE:6902	5.3	9%	0.6
KR		Hyundai Mobis Co Ltd KRX:012330	6.1	9%	0.7
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	13.8	12%	1.2
CA		Magna International Inc TSX:MG	4.9	6%	0.8
CN		Ningbo Tuopu Group Co Ltd SSE:601689	30.7	N/A	N/A
IE		Aptiv PLC NYSE:APTV	6.2	8%	0.8
DE		Continental AG XETRA:CON	5.7	-8%	N/A
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	9.9	12%	0.8
US		Modine Manufacturing Co NYSE:MOD	26	31%	0.8

				EBIT Growth	EV/EBIT to Growth
TH	S	Somboon Advance Technology PCL SET:SAT	Average EV/EBIT: 15.4 3.3	4%	0.8
JP		Sumitomo Electric Industries Ltd TSE:5802	18.4	N/A	N/A
JP		Denso Corp TSE:6902	9.3	N/A	N/A
KR		Hyundai Mobis Co Ltd KRX:012330	8.3	10%	0.8
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	13.8	19%	0.7
CA		Magna International Inc TSX:MG	8.8	11%	0.8
CN		Ningbo Tuopu Group Co Ltd SSE:601689	30.7	N/A	N/A
IE		Aptiv PLC NYSE:APTV	9	12%	0.8
DE		Continental AG XETRA:CON	17	0%	N/A
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	19.1	17%	1.1
US		Modine Manufacturing Co NYSE:MOD	32	35%	0.9

Somboon Advance Technology PCL
SET:SAT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SAT Competitors Multiples
Somboon Advance Technology PCL Competitors

See Also

Company

Help

Tools

Stocks

Somboon Advance Technology PCL SET:SAT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SAT Competitors Multiples Somboon Advance Technology PCL Competitors

See Also

Company

Help

Tools

Stocks

Somboon Advance Technology PCL
SET:SAT

SAT Competitors Multiples
Somboon Advance Technology PCL Competitors