S

Srinanaporn Marketing PCL
SET:SNNP

Watchlist Manager
Srinanaporn Marketing PCL
SET:SNNP
Watchlist
Price: 9.35 THB -1.58% Market Closed
Market Cap: 9B THB

Relative Value

The Relative Value of one SNNP stock under the Base Case scenario is 17.99 THB. Compared to the current market price of 9.35 THB, Srinanaporn Marketing PCL is Undervalued by 48%.

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.

SNNP Relative Value
Base Case
17.99 THB
Undervaluation 48%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
24
Median 3Y
2.8
Median 5Y
2.8
Industry
1
Forward
1.4
vs History
94
vs Industry
32
Median 3Y
26.1
Median 5Y
28.5
Industry
16.4
Forward
12
vs History
82
vs Industry
9
Median 3Y
37.2
Median 5Y
34.6
Industry
9.7
vs History
70
vs Industry
24
Median 3Y
39.4
Median 5Y
24.8
Industry
16.9
vs History
94
vs Industry
14
Median 3Y
4.9
Median 5Y
5
Industry
1.4
vs History
94
vs Industry
23
Median 3Y
2.8
Median 5Y
2.8
Industry
1.1
Forward
1.6
vs History
94
vs Industry
30
Median 3Y
9.8
Median 5Y
9.9
Industry
4.7
vs History
94
vs Industry
29
Median 3Y
17.5
Median 5Y
18.2
Industry
10.1
Forward
9
vs History
94
vs Industry
29
Median 3Y
21.6
Median 5Y
23.2
Industry
13.3
Forward
10.7
vs History
78
vs Industry
10
Median 3Y
37.3
Median 5Y
35.4
Industry
10.7
vs History
70
vs Industry
8
Median 3Y
69.2
Median 5Y
51.4
Industry
14.6
vs History
94
vs Industry
14
Median 3Y
4.1
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

SNNP Competitors Multiples
Srinanaporn Marketing PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Srinanaporn Marketing PCL
SET:SNNP
9B THB 1.5 13.5 10.3 12.5
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
201.6B CHF 2.2 18.5 12.8 15.7
US
Mondelez International Inc
NASDAQ:MDLZ
88.1B USD 2.4 24.5 17.6 22.6
FR
Danone SA
PAR:BN
43.5B EUR 1.6 21.5 10.4 13.8
ZA
Tiger Brands Ltd
JSE:TBS
47.6B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
178.1B MYR 541.8 41 963.8 7 269.9 9 602.2
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.6B CHF 5.6 45.5 25.9 34.4
US
Hershey Co
NYSE:HSY
34.4B USD 3.2 20.9 13.7 16.5
CN
Muyuan Foods Co Ltd
SZSE:002714
238.6B CNY 1.6 9.6 10.2 10.2
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average P/S: 2 717.3
1.5
7%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.2
3%
0.7
US
Mondelez International Inc
NASDAQ:MDLZ
2.4
5%
0.5
FR
Danone SA
PAR:BN
1.6
4%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
6%
N/A
MY
O
Ocb Bhd
KLSE:OCB
541.8
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
5.6
8%
0.7
US
Hershey Co
NYSE:HSY
3.2
3%
1.1
CN
Muyuan Foods Co Ltd
SZSE:002714
1.6
6%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
5%
N/A
P/E Multiple
Earnings Growth PEG
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average P/E: 64 763.4
13.5
12%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.5
7%
2.6
US
Mondelez International Inc
NASDAQ:MDLZ
24.5
1%
24.5
FR
Danone SA
PAR:BN
21.5
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
MY
O
Ocb Bhd
KLSE:OCB
41 963.8
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
45.5
10%
4.5
US
Hershey Co
NYSE:HSY
20.9
-11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.6
20%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average EV/EBITDA: 21 545.9
10.3
10%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
3%
4.3
US
Mondelez International Inc
NASDAQ:MDLZ
17.6
-1%
N/A
FR
Danone SA
PAR:BN
10.4
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
7 269.9
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.9
8%
3.2
US
Hershey Co
NYSE:HSY
13.7
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.2
33%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average EV/EBIT: 36 445.8
12.5
12%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.7
2%
7.9
US
Mondelez International Inc
NASDAQ:MDLZ
22.6
-2%
N/A
FR
Danone SA
PAR:BN
13.8
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
MY
O
Ocb Bhd
KLSE:OCB
9 602.2
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
34.4
9%
3.8
US
Hershey Co
NYSE:HSY
16.5
-10%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.2
18%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A