|
End-of-day quote
Thailand S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 47.75 THB | -4.02% |
|
+2.14% | +75.23% |
| 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 | 39,573 | - | - |
| Change | - | -37.56% | - | 75.23% | - | - |
| Enterprise Value (EV) | 40,816 | 25,484 | 22,583 | 39,573 | 39,573 | 39,573 |
| Change | - | -37.56% | - | 75.23% | 0% | 0% |
| P/E | 2.27x | 1.03x | 2.77x | - | - | - |
| PBR | - | - | - | - | - | - |
| PEG | - | 0x | - | - | - | - |
| Capitalization / Revenue | 1.07x | 0.49x | - | 0.89x | 0.71x | 0.73x |
| EV / Revenue | 0x | 0x | - | 0.89x | 0.71x | 0.73x |
| EV / EBITDA | 0x | 0x | - | 2.77x | 3.27x | 4.22x |
| EV / EBIT | 0x | 0x | - | 4.06x | 5.34x | 8.69x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 3 | 4 | - | 2.964 | 3.071 | 1.824 |
| Rate of return | 6.09% | 13% | - | 6.21% | 6.43% | 3.82% |
| 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 | 47.75 | 47.75 | 47.75 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.23B | |
| 6.75x | 1.21x | 3.69x | 7% | 16.56B | |
| 11.8x | 1.87x | 6.27x | 6.95% | 7.97B | |
| 9.96x | - | - | - | 4.52B | |
| 10.08x | 2.85x | 8.16x | 8.67% | 3.7B | |
| 5.31x | 0.82x | 2.44x | 6.84% | 3.52B | |
| 6.48x | 3.26x | 5.19x | 13.18% | 3.43B | |
| 5.1x | 2.57x | 3.45x | - | 2.81B | |
| 4.66x | 3.02x | 4.55x | 0.26% | 2.65B | |
| Average | 7.52x | 2.23x | 4.82x | 7.15% | 5.15B | |
| Weighted average by Cap. | 7.88x | 1.84x | 4.66x | 7.23% |
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
