S

Srinanaporn Marketing PCL
SET:SNNP

Watchlist Manager
Srinanaporn Marketing PCL
SET:SNNP
Watchlist
Price: 12 THB Market Closed
Market Cap: 11.5B THB

Relative Value

The Relative Value of one SNNP stock under the Base Case scenario is 19.52 THB. Compared to the current market price of 12 THB, Srinanaporn Marketing PCL is Undervalued by 39%.

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
19.52 THB
Undervaluation 39%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
24
Median 3Y
3.1
Median 5Y
3
Industry
0.9
Forward
1.7
vs History
95
vs Industry
32
Median 3Y
32.8
Median 5Y
30.6
Industry
15.8
Forward
15
vs History
67
vs Industry
9
Median 3Y
37.5
Median 5Y
35.8
Industry
9.8
vs History
65
vs Industry
24
Median 3Y
39.4
Median 5Y
32.1
Industry
17.4
vs History
95
vs Industry
14
Median 3Y
5.1
Median 5Y
5.1
Industry
1.5
vs History
91
vs Industry
23
Median 3Y
3.1
Median 5Y
3.1
Industry
1.1
Forward
1.8
vs History
93
vs Industry
30
Median 3Y
11.4
Median 5Y
11.1
Industry
4.7
vs History
93
vs Industry
29
Median 3Y
21.5
Median 5Y
20
Industry
9.9
Forward
10.7
vs History
93
vs Industry
29
Median 3Y
27.7
Median 5Y
26.2
Industry
12.7
Forward
12.7
vs History
60
vs Industry
10
Median 3Y
37.3
Median 5Y
36.5
Industry
10.8
vs History
60
vs Industry
8
Median 3Y
69.2
Median 5Y
53.7
Industry
15
vs History
95
vs Industry
14
Median 3Y
4.5
Median 5Y
4.2
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
11.5B THB 1.9 17.7 12.5 15.3
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
230.4B CHF 2.5 21.2 14.3 17.6
US
Mondelez International Inc
NASDAQ:MDLZ
89B USD 2.4 19.3 12.9 15.4
FR
Danone SA
PAR:BN
45.6B EUR 1.7 22.6 10.8 14.4
ZA
Tiger Brands Ltd
JSE:TBS
42.7B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.9B USD 1.4 13.1 8.5 10
US
Hershey Co
NYSE:HSY
34.5B USD 3.1 15.5 11.3 13.1
US
General Mills Inc
NYSE:GIS
32.7B USD 1.7 12.8 10.7 12.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
228.8B CNY 8.7 37.4 31.7 31.7
ZA
Avi Ltd
JSE:AVI
30B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average P/E: 60 101.4
17.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.2
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
19.3
0%
N/A
FR
Danone SA
PAR:BN
22.6
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
13.1
9%
1.5
US
Hershey Co
NYSE:HSY
15.5
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.8
2%
6.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.4
12%
3.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average EV/EBITDA: 20 739.5
12.5
13%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.3
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
10.8
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.5
0%
N/A
US
Hershey Co
NYSE:HSY
11.3
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.7
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.7
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Srinanaporn Marketing PCL
SET:SNNP
Average EV/EBIT: 35 379.3
15.3
15%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.6
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
14.4
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
12.3
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.7
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A