TPOLY.BK(TPOLY.BK)
TPOLY.BK
Results are highly cyclical for TPOLY.BK, so multiple-based fair value is less reliable here.
| FY | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| High | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Low | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Adj EPS | 0.10 | 0.20 | 0.12 | -0.43 | -0.88 | -0.52 | -0.49 | 0.20 | 0.30 | 0.28 | 0.17 | 0.03 | -0.55 | 0.06 |
| Chg/Yr | — | +107% | -38% | -452% | — | — | — | — | +49% | -7% | -40% | -84% | -2125% | — |
| Div | 0.08 | 0.04 | 0.01 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.05 | 0.00 | 0.07 | 0.01 | 0.00 |
Fair value (7.0x) multiplies each year's earnings per share by a growth-based multiple: steady growers (5–15% a year) get 15x, faster growers get their growth rate as the multiple (capped at 30x), and slower growers step down below 15x. TPOLY.BK has grown earnings about -7.7% a year, so the line uses 7.0x.
Earnings are adjusted figures on the same basis analysts forecast, built from reported quarters; years beyond the last completed fiscal year use the analyst consensus (dashed). The verdict calls a stock over- or undervalued only when the price sits more than 10% from the fair value line.