Company Valuation: Rhom Bho Property

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 4,145 6,804 - -
Change - 64.15% - -
Enterprise Value (EV) 1 4,145 9,936 10,571 10,868
Change - 139.71% 6.39% 2.81%
P/E 6.97x 6.59x 5.76x 5.06x
PBR - 2.69x 2.15x 1.75x
PEG - 0.1x 0.4x 0.4x
Capitalization / Revenue - 1.16x 1.05x 0.94x
EV / Revenue - 1.7x 1.63x 1.51x
EV / EBITDA - 6.99x 6.5x 5.87x
EV / EBIT - 7.77x 7.18x 6.43x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - 0.7 0.8 0.91
Rate of return - 8.05% 9.2% 10.5%
EPS 2 0.76 1.32 1.51 1.72
Distribution rate - 53% 53% 52.9%
Net sales 1 - 5,850 6,503 7,208
EBITDA 1 - 1,421 1,626 1,853
EBIT 1 - 1,278 1,473 1,690
Net income 1 591.1 1,029 1,180 1,347
Net Debt 1 - 3,132 3,767 4,064
Reference price 2 5.300 8.700 8.700 8.700
Nbr of stocks (in thousands) 782,056 782,056 - -
Announcement Date 2/23/26 - - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
62.18x - - - 66.39B
13.85x4.5x12.11x3.66% 39.4B
5.64x0.74x1.53x8.73% 27.58B
8.14x1.45x8.09x4.36% 27.04B
17.19x3.87x15.55x1.43% 26.47B
13.08x3.01x14.39x2.67% 24.08B
9.12x3.35x7.67x-.--% 21.5B
7.83x0.87x3.16x2.85% 20.03B
10.08x1.97x8.13x4.17% 20.25B
Average 16.34x 2.47x 8.83x 3.48% 30.3B
Weighted average by Cap. 23.38x 2.62x 9.15x 3.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rhom Bho Property

Historical PBR trend

Valuation ratios - PBR - Rhom Bho Property

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rhom Bho Property

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rhom Bho Property


Year-on-year evolution of the Yield

Valuation ratios - Yield - Rhom Bho Property