Valuation Rich Sport

Stocks

End-of-day quote Thailand S.E. 2026-08-17			5-day change	1st Jan Change
0.9400 ^THB	-1.05%		-1.05%	-21.67%

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	1.6400	2.1200	2.4000	2.3200	1.8400	1.2000
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RICH SPORT	-	-	-	-	21.31M
DECKERS OUTDOOR CORPORATION	12.37x	1.85x	7.96x	-.--%	12.68B
BIRKENSTOCK HOLDING PLC	18.96x	2.98x	9.76x	-.--%	7B
CROCS, INC.	10.08x	1.76x	7.22x	-.--%	6.32B
HUALI INDUSTRIAL GROUP COMPANY LIMITED	12.07x	1.38x	6.64x	5.53%	5.96B
YUE YUEN INDUSTRIAL (HOLDINGS) LIMITED	12.81x	0.33x	4.48x	5.74%	2.81B
POU CHEN CORPORATION	7.4x	-	-	-	2.33B
WOLVERINE WORLD WIDE, INC.	12.94x	1.06x	9.51x	1.91%	1.73B
ALPARGATAS S.A.	12x	1.62x	7.53x	4.24%	1.45B
LAI YIH FOOTWEAR CO., LTD.	13.79x	1.05x	7.33x	4.69%	1.31B
Average	12.49x	1.50x	7.55x	2.76%	4.16B
Weighted average by Cap.	12.90x	1.79x	7.74x	1.65%