Valuation Rich Sport Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-05			5-day change	1st Jan Change
1.170 ^THB	-1.68%		0.00%	-2.50%

08-16	Rich Sport Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Rich Sport Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,219	1,575	1,783	1,724	1,367	891.6
Change	-	29.27%	13.21%	-3.33%	-20.69%	-34.78%
Enterprise Value (EV) ¹	167.1	447.5	884.8	1,353	1,018	536.2
Change	-	167.85%	97.73%	52.88%	-24.72%	-47.34%
P/E	284x	53.3x	15.9x	16.6x	10.2x	-56.4x
PBR	0.7x	0.88x	1.01x	1.02x	0.79x	0.57x
PEG	-	0x	0x	-2.24x	0.4x	1x
Capitalization / Revenue	1.26x	1.71x	1.38x	1.13x	0.87x	0.69x
EV / Revenue	0.17x	0.49x	0.68x	0.89x	0.65x	0.41x
EV / EBITDA	5.97x	7.08x	4.89x	5.97x	4.6x	8.79x
EV / EBIT	58.2x	11.6x	5.65x	6.93x	5.57x	23.8x
EV / FCF	1.3x	3.75x	-44.7x	-14x	4.23x	2.14x
FCF Yield	77%	26.7%	-2.24%	-7.13%	23.7%	46.8%
Dividend per Share ²	-	0.15	0.21	0.13	0.18	-
Rate of return	-	7.08%	8.75%	5.6%	9.78%	-
EPS ²	0.005771	0.0398	0.1507	0.1396	0.1799	-0.0213
Distribution rate	-	377%	139%	93.2%	100%	-
Net sales ¹	967.5	920.8	1,295	1,521	1,571	1,296
EBITDA ¹	27.97	63.19	181	226.5	221.2	61
EBIT ¹	2.872	38.55	156.7	195.2	182.8	22.56
Net income ¹	4.288	29.57	112	103.7	133.7	-15.8
Net Debt ¹	-1,051	-1,128	-898.4	-371.1	-348.9	-355.4
Reference price ²	1.640	2.120	2.400	2.320	1.840	1.200
Nbr of stocks (in thousands)	743,000	743,000	743,000	743,000	743,000	743,000
Announcement Date	2/24/21	2/24/22	2/23/23	2/27/24	2/26/25	2/26/26

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.($)
NIKE, INC.	31.64x	1.42x	19.43x	4.16%	58.76B
ADIDAS AG	18.45x	1.3x	9.48x	1.96%	35.07B
ASICS CORPORATION	28.55x	3.32x	15.25x	0.87%	22.38B
ON HOLDING AG	24.79x	2.55x	12.68x	-.--%	12.55B
DECKERS OUTDOOR CORPORATION	11.16x	1.75x	7.2x	-.--%	11.71B
CROCS, INC.	10.26x	1.87x	7.59x	-.--%	6.99B
HUALI INDUSTRIAL GROUP COMPANY LIMITED	19.54x	1.88x	9.72x	4.71%	6.9B
BIRKENSTOCK HOLDING PLC	18.34x	2.89x	9.47x	-.--%	6.6B
PUMA SE	-17.67x	0.78x	17.57x	-.--%	4.48B
Average	16.12x	1.97x	12.04x	1.3%	18.38B
Weighted average by Cap.	23.18x	1.84x	14.03x	2.21%