A

Asian Alliance International PCL
SET:AAI

Watchlist Manager
Asian Alliance International PCL
SET:AAI
Watchlist
Price: 6.2 THB 3.33% Market Closed
Market Cap: 13.2B THB
Have any thoughts about
Asian Alliance International PCL?
Write Note

Relative Value

The Relative Value of one AAI stock under the Base Case scenario is 6.23 THB. Compared to the current market price of 6.2 THB, Asian Alliance International PCL is Fairly Valued.

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.

AAI Relative Value
Base Case
6.23 THB
Fairly Valued
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
21
Median 3Y
1.7
Median 5Y
1.7
Industry
1
Forward
2
vs History
3
vs Industry
18
Median 3Y
17.4
Median 5Y
17.4
Industry
16.8
Forward
14.4
vs History
34
vs Industry
36
Median 3Y
9.7
Median 5Y
9.7
Industry
9.9
vs History
11
vs Industry
32
Median 3Y
10.9
Median 5Y
10.9
Industry
17.2
vs History
23
vs Industry
25
Median 3Y
2.3
Median 5Y
2.3
Industry
1.5
vs History
3
vs Industry
24
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1
Forward
1.9
vs History
3
vs Industry
13
Median 3Y
9.7
Median 5Y
9.7
Industry
4.8
vs History
3
vs Industry
19
Median 3Y
11.5
Median 5Y
11.5
Industry
10.6
Forward
10.1
vs History
3
vs Industry
17
Median 3Y
13.5
Median 5Y
13.5
Industry
13.7
Forward
11.8
vs History
30
vs Industry
41
Median 3Y
9.1
Median 5Y
9.1
Industry
11.2
vs History
15
vs Industry
38
Median 3Y
9.3
Median 5Y
9.3
Industry
15.5
vs History
23
vs Industry
16
Median 3Y
2.6
Median 5Y
2.6
Industry
1.1

Multiples Across Competitors

AAI Competitors Multiples
Asian Alliance International 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
Asian Alliance International PCL
SET:AAI
13.2B THB 2.4 34.4 19.2 28.4
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/E Multiple
Earnings Growth P/E to Growth
TH
A
Asian Alliance International PCL
SET:AAI
Average P/E: 61 703.4
34.4
219%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Asian Alliance International PCL
SET:AAI
Average EV/EBITDA: 21 548
19.2
156%
0.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Asian Alliance International PCL
SET:AAI
Average EV/EBIT: 36 424.5
28.4
196%
0.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top