Unique Engineering and Construction PCL (SET:UNIQ)

Watchlist Manager

Watchlist

Price: 2.62 THB 0.77%

Market Cap: 2.8B THB

Have any thoughts about
Unique Engineering and Construction PCL?

Write Note

Section:

Relative Value

The Relative Value of one UNIQ stock under the Base Case scenario is 18.91 THB. Compared to the current market price of 2.62 THB, Unique Engineering and Construction PCL is Undervalued by 86%.

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.

What is Relative Valuation?

How is Relative Value calculated?

UNIQ Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.3

P/S

vs History	96
vs Industry	76

Median 5Y

0.5

Industry

0.8

More Details

15.8

P/E

vs History	76
vs Industry	25

Median 5Y

41.1

Industry

15.3

More Details

Negative

P/OCF

vs History
vs Industry	57

Median 5Y

3.9

Industry

8.9

More Details

Negative

P/FCFE

vs History
vs Industry	41

Median 5Y

-1.7

Industry

13.1

More Details

0.3

P/B

vs History	93
vs Industry	83

Median 5Y

0.6

Industry

1.2

More Details

2.1

EV/S

vs History	28
vs Industry	22

Median 5Y

1.8

Industry

More Details

9.4

EV/GP

vs History	68
vs Industry	23

Median 5Y

10.3

Industry

5.2

More Details

9.4

EV/EBITDA

vs History	58
vs Industry	36

Median 5Y

9.6

Industry

9.7

More Details

14.8

EV/EBIT

vs History	71
vs Industry	28

Median 5Y

20.1

Industry

12.4

More Details

Negative

EV/OCF

vs History
vs Industry	23

Median 5Y

21.1

Industry

10.1

More Details

Negative

EV/FCFF

vs History
vs Industry	26

Median 5Y

-13

Industry

12.6

More Details

0.5

EV/IC

vs History	60
vs Industry	63

Median 5Y

0.5

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	U	Unique Engineering and Construction PCL SET:UNIQ	2.8B THB	0.3	15.8	9.4	14.8
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37.2	21.4	25.5
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	37	21.3	25.3
FR		Vinci SA PAR:DG	56B EUR	0.8	12.2	6.2	9.1
US		Quanta Services Inc NYSE:PWR	47.8B USD	2.1	59	27	42.9
CN	C	China State Construction Engineering Corp Ltd SSE:601668	250.6B CNY	0.1	5	7.4	7.4
ES		Ferrovial SA MAD:FER	29.4B EUR	3.3	39	31.1	47.9
NL		Ferrovial SE AEX:FER	29.4B EUR	3.3	38.9	31.1	47.8
CA		WSP Global Inc TSX:WSP	31.6B CAD	2.1	48.9	16.6	25.9
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	23	14.8	16.3
CN		China Railway Group Ltd SSE:601390	142.1B CNY	0.1	4.9	10.7	10.7

				Revenue Growth	P/S to Growth
TH	U	Unique Engineering and Construction PCL SET:UNIQ	Average P/S: 1.6 0.3	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	2.1	56%	0
IN		Larsen & Toubro Ltd NSE:LT	2.1	56%	0
FR		Vinci SA PAR:DG	0.8	13%	0.1
US		Quanta Services Inc NYSE:PWR	2.1	42%	0
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%	0
ES		Ferrovial SA MAD:FER	3.3	14%	0.2
NL		Ferrovial SE AEX:FER	3.3	14%	0.2
CA		WSP Global Inc TSX:WSP	2.1	6%	0.3
US		EMCOR Group Inc NYSE:EME	1.5	33%	0
CN		China Railway Group Ltd SSE:601390	0.1	6%	0

				Earnings Growth	P/E to Growth
TH	U	Unique Engineering and Construction PCL SET:UNIQ	Average P/E: 29.2 15.8	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	37.2	82%	0.5
IN		Larsen & Toubro Ltd NSE:LT	37	82%	0.5
FR		Vinci SA PAR:DG	12.2	20%	0.6
US		Quanta Services Inc NYSE:PWR	59	134%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5	8%	0.6
ES		Ferrovial SA MAD:FER	39	64%	0.6
NL		Ferrovial SE AEX:FER	38.9	64%	0.6
CA		WSP Global Inc TSX:WSP	48.9	157%	0.3
US		EMCOR Group Inc NYSE:EME	23	79%	0.3
CN		China Railway Group Ltd SSE:601390	4.9	1%	7.2

				EBITDA Growth	EV/EBITDA to Growth
TH	U	Unique Engineering and Construction PCL SET:UNIQ	Average EV/EBITDA: 17.9 9.4	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	21.4	71%	0.3
IN		Larsen & Toubro Ltd NSE:LT	21.3	71%	0.3
FR		Vinci SA PAR:DG	6.2	19%	0.3
US		Quanta Services Inc NYSE:PWR	27	72%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	34%	0.2
ES		Ferrovial SA MAD:FER	31.1	68%	0.5
NL		Ferrovial SE AEX:FER	31.1	68%	0.5
CA		WSP Global Inc TSX:WSP	16.6	42%	0.4
US		EMCOR Group Inc NYSE:EME	14.8	60%	0.2
CN		China Railway Group Ltd SSE:601390	10.7	40%	0.3

				EBIT Growth	EV/EBIT to Growth
TH	U	Unique Engineering and Construction PCL SET:UNIQ	Average EV/EBIT: 24.9 14.8	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	25.5	79%	0.3
IN		Larsen & Toubro Ltd NSE:LT	25.3	79%	0.3
FR		Vinci SA PAR:DG	9.1	25%	0.4
US		Quanta Services Inc NYSE:PWR	42.9	84%	0.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	22%	0.3
ES		Ferrovial SA MAD:FER	47.9	106%	0.5
NL		Ferrovial SE AEX:FER	47.8	106%	0.5
CA		WSP Global Inc TSX:WSP	25.9	69%	0.4
US		EMCOR Group Inc NYSE:EME	16.3	56%	0.3
CN		China Railway Group Ltd SSE:601390	10.7	15%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.645 USD 0.95%
	Mohawk Industries Inc NYSE:MHK	119.1 USD -0.37%
	Ardmore Shipping Corp NYSE:ASC	12.11 USD 1.94%
	ASGN Inc NYSE:ASGN	83.66 USD 0.12%
	Skyworks Solutions Inc NASDAQ:SWKS	90.31 USD 0.13%
	Weatherford International PLC NASDAQ:WFRD	67.68 USD 1.36%

	Johnson & Johnson NYSE:JNJ	145.41 USD 0.1%
	Bank of America Corp NYSE:BAC	44.32 USD 0.98%
	Mastercard Inc NYSE:MA	533.72 USD 0.9%
	Salesforce Inc NYSE:CRM	343.76 USD 0.25%
	Abbvie Inc NYSE:ABBV	179.47 USD 0.61%
	Home Depot Inc NYSE:HD	393.87 USD 0.41%

	Arista Networks Inc NYSE:ANET	114.45 USD 1.2%
	Visa Inc NYSE:V	320.895 USD 1.16%
	Texas Pacific Land Corp NYSE:TPL	1 163.03 USD 2.07%
	KLA Corp NASDAQ:KLAC	649.15 USD 0.91%
	Manhattan Associates Inc NASDAQ:MANH	279.97 USD 0.41%
	Pinduoduo Inc NASDAQ:PDD	99.84 USD -0.74%

	Salesforce Inc NYSE:CRM	343.76 USD 0.25%
	Accenture PLC NYSE:ACN	361.67 USD 0.81%
	ServiceNow Inc NYSE:NOW	1 104.52 USD 1.49%
	EOG Resources Inc NYSE:EOG	120.58 USD 0.61%
	Copart Inc NASDAQ:CPRT	58.82 USD 0.79%
	Applied Materials Inc NASDAQ:AMAT	167.53 USD 0.04%

Unique Engineering and Construction PCL
SET:UNIQ

Relative Value

Valuation Multiples

Multiples Across Competitors

UNIQ Competitors Multiples
Unique Engineering and Construction PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2.3 3.54
Price Target

Unique Engineering and Construction PCL SET:UNIQ

Relative Value

Valuation Multiples

Multiples Across Competitors

UNIQ Competitors Multiples Unique Engineering and Construction PCL Competitors

See Also

Company

Help

Tools

Stocks

Unique Engineering and Construction PCL
SET:UNIQ

UNIQ Competitors Multiples
Unique Engineering and Construction PCL Competitors