Valuation Boutique Newcity

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
13.40 ^THB	0.00%		-0.74%	+3.08%

08-12	Boutique Newcity Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Boutique Newcity Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	180	128.4	193.2	267.6	190.8	156
Change	-	-28.67%	50.47%	38.51%	-28.7%	-18.24%
Enterprise Value (EV) ¹	362.2	266.2	225.2	274.2	165.6	75.17
Change	-	-26.52%	-15.41%	21.77%	-39.61%	-54.6%
P/E	-3.8x	-5.12x	9.22x	9.71x	23x	4.42x
PBR	0.45x	0.29x	0.42x	0.55x	0.39x	0.31x
PEG	-	0.1x	-0x	0.3x	-0.3x	0x
Capitalization / Revenue	0.48x	0.3x	0.71x	1.01x	0.65x	0.67x
EV / Revenue	0.97x	0.63x	0.83x	1.03x	0.56x	0.33x
EV / EBITDA	-6.85x	-13.7x	22x	17.9x	-16.6x	-3.03x
EV / EBIT	-6.08x	-8.26x	66.8x	27.5x	-11.1x	-2.62x
EV / FCF	3.99x	7.33x	12.3x	23.6x	7.47x	-4.89x
FCF Yield	25.1%	13.6%	8.1%	4.23%	13.4%	-20.4%
Dividend per Share ²	-	-	-	-	0.2	1.5
Rate of return	-	-	-	-	1.26%	11.5%
EPS ²	-3.946	-2.091	1.746	2.296	0.6912	2.944
Distribution rate	-	-	-	-	28.9%	51%
Net sales ¹	372.7	423	270.9	264.9	295.4	231.2
EBITDA ¹	-52.88	-19.44	10.23	15.28	-9.986	-24.79
EBIT ¹	-59.56	-32.21	3.37	9.964	-14.89	-28.66
Net income ¹	-47.35	-25.09	20.95	27.55	8.295	35.33
Net Debt ¹	182.2	137.8	31.95	6.563	-25.24	-80.83
Reference price ²	15.00	10.70	16.10	22.30	15.90	13.00
Nbr of stocks (in thousands)	12,000	12,000	12,000	12,000	12,000	12,000
Announcement Date	2/25/21	2/25/22	2/23/23	2/27/24	2/25/25	2/13/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOUTIQUE NEWCITY	-	-	-	-	4.82M
ARITZIA INC.	26.21x	2.96x	12.65x	-.--%	10.06B
VICTORIA'S SECRET & CO.	15.21x	0.9x	8.01x	-.--%	6.22B
SHIMAMURA CO., LTD.	13.74x	0.58x	5.66x	2.52%	4.21B
ZIBUYU GROUP LIMITED	7.09x	-	-	5.78%	379M
EEKA FASHION HOLDINGS LIMITED	6.71x	-	-	-	376M
TORRID HOLDINGS INC.	23.79x	0.48x	5.94x	-.--%	229M
GO FASHION (INDIA) LIMITED	26.27x	1.5x	5.33x	0.1%	168M
Average	17.00x	1.28x	7.52x	1.4%	2.71B
Weighted average by Cap.	19.93x	1.83x	9.73x	0.6%