T

Thanapiriya PCL
SET:TNP

Watchlist Manager
Thanapiriya PCL
SET:TNP
Watchlist
Price: 2.68 THB Market Closed
Market Cap: 2.1B THB

Relative Value

The Relative Value of one TNP stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.68 THB, Thanapiriya 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.

TNP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
34
Median 3Y
1
Median 5Y
1.2
Industry
0.6
Forward
0.7
vs History
95
vs Industry
42
Median 3Y
16.2
Median 5Y
19
Industry
16.8
Forward
11.1
vs History
80
vs Industry
32
Median 3Y
12.4
Median 5Y
17.2
Industry
8.5
vs History
17
vs Industry
22
Median 3Y
28.4
Median 5Y
32.7
Industry
17.5
vs History
95
vs Industry
34
Median 3Y
2.4
Median 5Y
3
Industry
1.7
vs History
92
vs Industry
38
Median 3Y
1
Median 5Y
1.2
Industry
0.7
Forward
0.7
vs History
95
vs Industry
22
Median 3Y
5.8
Median 5Y
7
Industry
2.3
vs History
95
vs Industry
38
Median 3Y
10
Median 5Y
12
Industry
8.5
Forward
6.9
vs History
93
vs Industry
43
Median 3Y
12.8
Median 5Y
15.2
Industry
13.1
vs History
79
vs Industry
37
Median 3Y
12.3
Median 5Y
16.6
Industry
10.1
vs History
17
vs Industry
24
Median 3Y
30.9
Median 5Y
31.4
Industry
14.2
vs History
95
vs Industry
22
Median 3Y
2.3
Median 5Y
2.7
Industry
1.1

Multiples Across Competitors

TNP Competitors Multiples
Thanapiriya 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
Thanapiriya PCL
SET:TNP
2.1B THB 0.7 10.8 7 8.7
ZA
Shoprite Holdings Ltd
JSE:SHP
144.6B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
73.6B CAD 1.2 29.8 12.3 20.2
CA
Alimentation Couche-Tard Inc
TSX:ATD
67.3B CAD 0.7 18.8 9.9 15.8
US
Kroger Co
NYSE:KR
40.6B USD 0.3 15 7.1 13.2
UK
Tesco PLC
LSE:TSCO
29.7B GBP 0.4 19.5 7.8 12.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.2B EUR 0.3 16.8 6.9 15.8
JP
Seven & i Holdings Co Ltd
TSE:3382
5.3T JPY 0.5 22 7.9 18
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 91.5 53.4 67.1
CA
George Weston Ltd
TSX:WN
36.9B CAD 0.6 24.9 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thanapiriya PCL
SET:TNP
Average EV/EBITDA: 13.3
7
9%
0.8
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.3
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
9.9
7%
1.4
US
Kroger Co
NYSE:KR
7.1
7%
1
UK
Tesco PLC
LSE:TSCO
7.8
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.9
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
53.4
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thanapiriya PCL
SET:TNP
Average EV/EBIT: 20.2
8.7
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.2
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.8
9%
1.8
US
Kroger Co
NYSE:KR
13.2
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.4
3%
4.1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.8
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
67.1
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A