T

Thai Textile Industry PCL
SET:TTI

Watchlist Manager
Thai Textile Industry PCL
SET:TTI
Watchlist
Price: 24.9 THB Market Closed
Market Cap: 1.2B THB

Relative Value

The Relative Value of one TTI stock under the Base Case scenario is 21.44 THB. Compared to the current market price of 24.9 THB, Thai Textile Industry PCL is Overvalued by 14%.

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.

TTI Relative Value
Base Case
21.44 THB
Overvaluation 14%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
52
Median 3Y
0.7
Median 5Y
0.6
Industry
1
vs History
vs Industry
43
Median 3Y
-13.2
Median 5Y
-12.9
Industry
17.9
vs History
17
vs Industry
51
Median 3Y
7.1
Median 5Y
6.3
Industry
10.2
vs History
vs Industry
21
Median 3Y
-9.7
Median 5Y
-3.5
Industry
18.2
vs History
23
vs Industry
69
Median 3Y
0.6
Median 5Y
0.5
Industry
1.3
vs History
82
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
vs History
vs Industry
11
Median 3Y
-40
Median 5Y
7.5
Industry
4
vs History
30
vs Industry
7
Median 3Y
19.8
Median 5Y
11.4
Industry
9.8
vs History
vs Industry
2
Median 3Y
-17.4
Median 5Y
-16.9
Industry
13.3
vs History
26
vs Industry
54
Median 3Y
8.3
Median 5Y
7.9
Industry
11.4
vs History
12
vs Industry
46
Median 3Y
8.2
Median 5Y
8.2
Industry
15.1
vs History
80
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1

Multiples Across Competitors

TTI Competitors Multiples
Thai Textile Industry 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
Thai Textile Industry PCL
SET:TTI
1.2B THB 0.7 -21 19.8 -27.6
IN
Anand Rayons Ltd
BSE:542721
6.3T INR 1 972.9 152 726.9 81 775.6 85 281.8
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
38.1B HKD 50.5 -174.7 -87.4 -87.4
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.4B CNY 3.6 -69.8 -161.1 -161.1
TW
Eclat Textile Co Ltd
TWSE:1476
105.8B TWD 2.8 18.8 13.3 14.8
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 127 -610.1 -649.9 -602.8
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
20.3B CNY 8.2 79.8 65.6 65.6
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
19.6B HKD 1.1 -12.6 -7.6 -7.6
UK
Coats Group PLC
LSE:COA
1.6B GBP 1.5 26.8 157.2 198.8
TW
Ruentex Industries Ltd
TWSE:2915
59.5B TWD 21.3 6.6 181.3 249.4
P/E Multiple
Earnings Growth PEG
TH
T
Thai Textile Industry PCL
SET:TTI
Average P/E: 25 499.7
Negative Multiple: -21
N/A N/A
IN
A
Anand Rayons Ltd
BSE:542721
152 726.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -174.7 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -69.8 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
18.8
4%
4.7
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -610.1 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
79.8
32%
2.5
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
139.2
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -12.6 N/A N/A
UK
Coats Group PLC
LSE:COA
26.8
42%
0.6
TW
Ruentex Industries Ltd
TWSE:2915
6.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Textile Industry PCL
SET:TTI
Average EV/EBITDA: 13 702.1
19.8
N/A N/A
IN
A
Anand Rayons Ltd
BSE:542721
81 775.6
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -87.4 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.1 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.3
6%
2.2
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -649.9 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
65.6
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.6 N/A N/A
UK
Coats Group PLC
LSE:COA
157.2
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
181.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thai Textile Industry PCL
SET:TTI
Average EV/EBIT: 17 162.1
Negative Multiple: -27.6
N/A N/A
IN
A
Anand Rayons Ltd
BSE:542721
85 281.8
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -87.4 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.1 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.8
6%
2.5
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -602.8 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
65.6
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.6 N/A N/A
UK
Coats Group PLC
LSE:COA
198.8
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
249.4
N/A N/A