Valuation Krungthai Car Rent and Lease

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-22			5-day change	1st Jan Change
4.780 ^THB	0.00%		+0.42%	-10.65%

05-14	Krungthai Car Rent and Lease Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	Krungthai Car Rent and Lease Public Company Limited Proposes Cash Dividend for Operating Period from 01 January 2025 to 31 December 2025, Payable on May 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,250	2,075	2,162	1,925	1,135	1,338
Change	-	-7.78%	4.22%	-10.98%	-41.04%	17.84%
Enterprise Value (EV) ¹	5,163	4,916	4,797	5,018	4,189	3,693
Change	-	-4.78%	-2.41%	4.6%	-16.51%	-11.85%
P/E	10.2x	9.18x	11.8x	9.99x	11.8x	7.91x
PBR	1.06x	0.92x	0.93x	0.81x	0.47x	0.53x
PEG	-	4.17x	-0.6x	1.93x	-0.2x	0.1x
Capitalization / Revenue	1.03x	0.95x	0.96x	0.89x	0.55x	0.53x
EV / Revenue	2.37x	2.24x	2.12x	2.33x	2.02x	1.47x
EV / EBITDA	4.5x	4.06x	4.07x	4.24x	3.74x	3.1x
EV / EBIT	18.9x	14.7x	15.5x	15.4x	18.4x	12.1x
EV / FCF	4.76x	5.57x	4.21x	5.38x	6.49x	2.96x
FCF Yield	21%	18%	23.7%	18.6%	15.4%	33.8%
Dividend per Share ²	0.44	0.43	0.49	0.37	0.19	0.33
Rate of return	4.89%	5.18%	5.66%	4.81%	4.19%	6.17%
EPS ²	0.885	0.9045	0.7329	0.7708	0.3843	0.6761
Distribution rate	49.7%	47.5%	66.9%	48%	49.4%	48.8%
Net sales ¹	2,175	2,193	2,264	2,154	2,074	2,504
EBITDA ¹	1,147	1,211	1,179	1,183	1,121	1,191
EBIT ¹	272.9	335.4	310	326.4	227.9	305.7
Net income ¹	221.2	226.1	183.2	192.7	96.08	169
Net Debt ¹	2,913	2,841	2,635	3,093	3,054	2,356
Reference price ²	9.000	8.300	8.650	7.700	4.540	5.350
Nbr of stocks (in thousands)	250,000	250,000	250,000	250,000	250,000	250,000
Announcement Date	2/25/21	2/24/22	2/27/23	2/28/24	2/27/25	2/25/26

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.($)
KRUNGTHAI CAR RENT AND LEASE	-	-	-	-	36.29M
LOCALIZA RENT A CAR S.A.	9.76x	1.6x	4.93x	5.6%	8.55B
AVIS BUDGET GROUP, INC.	55.15x	0.98x	13.22x	-.--%	6.66B
SIXT SE	10.59x	1.45x	4.53x	5.05%	3.69B
HERTZ GLOBAL HOLDINGS, INC.	-5.3x	2.12x	63.08x	-.--%	1.59B
UNITED INTERNATIONAL TRANSPORTATION COMPANY	12.43x	1.96x	4.93x	2.95%	929M
LOTTE RENTAL CO.,LTD.	6.96x	1.65x	3.52x	4.12%	700M
MOVIDA PARTICIPAÇÕES S.A.	6.19x	1.3x	3.29x	2.94%	591M
Average	13.68x	1.58x	13.93x	2.95%	2.84B
Weighted average by Cap.	22.07x	1.44x	11.29x	3.25%