Valuation Regional Container Lines

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
41.00 ^THB	+3.80%		+19.71%	+50.46%

08-07	Regional Container Lines Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Regional Container Lines Public Company Limited Announces Interim Cash Dividend for the Operating Period from 1 January 2026 to 30 June 2026, Payable on 4 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	11,768	40,816	25,484	20,056	23,412	22,583
Change	-	246.83%	-37.56%	-21.3%	16.74%	-3.54%
Enterprise Value (EV) ¹	14,053	36,801	13,799	13,751	22,653	21,858
Change	-	161.87%	-62.5%	-0.35%	64.74%	-3.51%
P/E	6.74x	2.27x	1.03x	13.4x	2.55x	2.77x
PBR	1.3x	1.58x	0.56x	0.46x	0.46x	0.42x
PEG	-	0x	0x	-0.1x	0x	-0.3x
Capitalization / Revenue	0.68x	1.07x	0.49x	0.76x	0.67x	0.61x
EV / Revenue	0.82x	0.97x	0.26x	0.52x	0.65x	0.59x
EV / EBITDA	5.21x	2.02x	0.55x	3.51x	2.21x	1.75x
EV / EBIT	8.27x	2.15x	0.59x	7.01x	2.81x	2.68x
EV / FCF	6.68x	5.04x	2.63x	-5.05x	-2.7x	-21.1x
FCF Yield	15%	19.8%	38%	-19.8%	-37.1%	-4.73%
Dividend per Share ²	0.5	6	7	0.75	2.5	2.5
Rate of return	3.52%	12.2%	22.8%	3.1%	8.85%	9.17%
EPS ²	2.105	21.69	29.71	1.812	11.07	9.854
Distribution rate	23.7%	27.7%	23.6%	41.4%	22.6%	25.4%
Net sales ¹	17,195	37,979	52,074	26,268	35,096	36,924
EBITDA ¹	2,698	18,210	25,124	3,912	10,272	12,499
EBIT ¹	1,700	17,114	23,521	1,962	8,072	8,153
Net income ¹	1,745	17,973	24,625	1,502	9,171	8,167
Net Debt ¹	2,285	-4,015	-11,685	-6,305	-759.2	-725.9
Reference price ²	14.20	49.25	30.75	24.20	28.25	27.25
Nbr of stocks (in thousands)	828,750	828,750	828,750	828,750	828,750	828,750
Announcement Date	2/25/21	2/25/22	2/24/23	2/23/24	2/21/25	2/20/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REGIONAL CONTAINER LINES	-	-	-	-	1.03B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.89x	1.08x	3.22x	7.23%	14.82B
WALLENIUS WILHELMSEN ASA	10.79x	1.74x	5.86x	7.67%	7.29B
GOLAR LNG LIMITED	41.47x	18.16x	24.75x	1.91%	5.36B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	15.54x	-	-	-	4.8B
HÖEGH AUTOLINERS ASA	9.75x	2.94x	7.97x	9.98%	3.82B
ZIM INTEGRATED SHIPPING SERVICES LTD.	8.24x	0.86x	2.74x	4.13%	3.39B
STAR BULK CARRIERS CORP.	6.74x	3.25x	5.22x	13.07%	3.24B
Average	14.34x	4.67x	8.29x	7.33%	5.47B
Weighted average by Cap.	13.56x	3.98x	7.38x	7.06%