Valuation City Sports and Recreation

Stocks

End-of-day quote Thailand S.E. 2026-09-09			5-day change	1st Jan Change
71.25 ^THB	-1.38%		-1.38%	+1.42%

08-03	City Sports and Recreation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	City Sports and Recreation Public Company Limited Approves Dividend Payment for Year 2026, Payable on May 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,312	1,281	1,353	1,435	1,840	1,440
Change	-	-2.34%	5.6%	6.06%	28.21%	-21.73%
Enterprise Value (EV) ¹	1,201	1,188	1,254	1,301	1,685	1,323
Change	-	-1.07%	5.59%	3.73%	29.51%	-21.51%
P/E	56.4x	51x	36.5x	27.3x	29.1x	20.8x
PBR	1.21x	1.07x	1.11x	1.2x	1.5x	1.15x
PEG	-	6.31x	0.8x	0.7x	1.4x	2.21x
Capitalization / Revenue	10.2x	11.6x	9.43x	8.16x	9.72x	7.37x
EV / Revenue	9.31x	10.7x	8.74x	7.4x	8.9x	6.77x
EV / EBITDA	29.6x	34.9x	24.3x	19.2x	22.5x	16.4x
EV / EBIT	57.5x	69.7x	32.7x	23.6x	25.4x	19x
EV / FCF	43.4x	49.9x	34.8x	30.6x	60.2x	31.9x
FCF Yield	2.3%	2%	2.87%	3.27%	1.66%	3.13%
Dividend per Share ²	0.69	0.75	1.11	1.57	1.91	2.03
Rate of return	1.08%	1.2%	1.68%	2.24%	2.13%	2.89%
EPS ²	1.134	1.225	1.81	2.562	3.081	3.37
Distribution rate	60.9%	61.2%	61.3%	61.3%	62%	60.2%
Net sales ¹	128.9	110.7	143.5	175.9	189.4	195.3
EBITDA ¹	40.63	34.08	51.71	67.69	74.73	80.52
EBIT ¹	20.88	17.05	38.38	55.22	66.37	69.66
Net income ¹	23.24	25.12	37.1	52.52	63.16	69.09
Net Debt ¹	-111.3	-93.44	-98.8	-134	-154.9	-117.6
Reference price ²	64.00	62.50	66.00	70.00	89.75	70.25
Nbr of stocks (in thousands)	20,500	20,500	20,500	20,500	20,500	20,500
Announcement Date	2/22/21	2/24/22	2/23/23	2/28/24	2/27/25	2/26/26