|
End-of-day quote
Thailand S.E.
2026-10-26
|
5-day change | 1st Jan Change | ||
| 49.50 THB | +4.76% |
|
+5.32% | +81.65% |
| 09-21 | Regional Container Lines Forms New Step-Down Subsidiary | MT |
| 09-18 | RCL Feeder Pte. Ltd. Establishes Subsidiary Company RCL South Asia Connect Private Limited | CI |
Company Valuation: Regional Container Lines
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 40,816 | 25,484 | 22,583 | 41,023 | - | - |
| Change | - | -37.56% | - | 81.65% | - | - |
| Enterprise Value (EV) | 40,816 | 25,484 | 22,583 | 41,023 | 41,023 | 41,023 |
| Change | - | -37.56% | - | 81.65% | 0% | 0% |
| P/E | 2.27x | 1.03x | 2.77x | - | - | - |
| PBR | - | - | - | - | - | - |
| PEG | - | 0x | - | - | - | - |
| Capitalization / Revenue | 1.07x | 0.49x | - | 0.92x | 0.74x | 0.76x |
| EV / Revenue | 0x | 0x | - | 0.92x | 0.74x | 0.76x |
| EV / EBITDA | 0x | 0x | - | 2.87x | 3.39x | 4.37x |
| EV / EBIT | 0x | 0x | - | 4.2x | 5.54x | 9.01x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 3 | 4 | - | 2.964 | 3.071 | 1.824 |
| Rate of return | 6.09% | 13% | - | 5.99% | 6.2% | 3.68% |
| EPS 2 | 21.69 | 29.71 | 9.85 | - | - | - |
| Distribution rate | 13.8% | 13.5% | - | - | - | - |
| Net sales 1 | 37,979 | 52,074 | - | 44,493 | 55,499 | 54,136 |
| EBITDA 1 | 19,725 | 27,247 | - | 14,276 | 12,089 | 9,388 |
| EBIT 1 | 17,114 | 23,527 | - | 9,759 | 7,410 | 4,555 |
| Net income 1 | 17,973 | 24,625 | 8,167 | 8,483 | 5,039 | 2,253 |
| Net Debt | - | - | - | - | - | - |
| Reference price 2 | 49.25 | 30.75 | 27.25 | 49.50 | 49.50 | 49.50 |
| Nbr of stocks (in thousands) | 828,750 | 828,750 | 828,750 | 828,750 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/20/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.16B | |
| 7x | 0.68x | 3.23x | 5.35% | 48.57B | |
| 6.16x | 0.57x | 2.38x | 8.55% | 34.93B | |
| 25.46x | 1.26x | 6.75x | 1.95% | 25.27B | |
| 8.17x | 3.62x | 6.74x | 4.81% | 20.07B | |
| 10.56x | 1.42x | 10.36x | 4.31% | 18.35B | |
| 6.01x | 1.17x | 3.33x | 7.8% | 17.27B | |
| 11.67x | 4.07x | 9.88x | 7.34% | 16.49B | |
| 10.34x | 0.92x | 3.8x | 3.12% | 16.13B | |
| 7.92x | 2.08x | 13.44x | 2.85% | 15.79B | |
| Average | 10.36x | 1.75x | 6.66x | 5.12% | 21.4B | |
| Weighted average by Cap. | 10.07x | 1.50x | 5.78x | 5.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RCL Stock
- Valuation Regional Container Lines
Select your edition
All financial news and data tailored to specific country editions
