Company Valuation: Right Tunnelling

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,112 2,354 1,532 859.5 561.4 398.9
Change - 11.46% -34.94% -43.88% -34.68% -28.95%
Enterprise Value (EV) 1 2,868 3,533 3,337 3,461 3,171 2,712
Change - 23.2% -5.54% 3.72% -8.38% -14.48%
P/E 6.82x 56.6x -4.9x 21.3x 6.85x 34.5x
PBR 1.52x 1.76x 1.49x 0.8x 0.42x 0.3x
PEG - -0.7x 0x -0x 0.1x -0.4x
Capitalization / Revenue 0.74x 0.95x 0.75x 0.27x 0.15x 0.11x
EV / Revenue 1x 1.42x 1.63x 1.1x 0.87x 0.78x
EV / EBITDA 6.23x 22.1x -13.4x 11.4x 8.67x 9.36x
EV / EBIT 7.98x 37.9x -11x 17.4x 12x 14.2x
EV / FCF -87.8x -11.1x -34.2x -5.17x -7.83x 17.8x
FCF Yield -1.14% -8.99% -2.92% -19.3% -12.8% 5.63%
Dividend per Share 2 0.085 0.014 - - - -
Rate of return 4.43% 0.65% - - - -
EPS 2 0.2815 0.0378 -0.2837 0.0367 0.0554 0.007837
Distribution rate 30.2% 37% - - - -
Net sales 1 2,860 2,488 2,053 3,150 3,630 3,496
EBITDA 1 460.6 160.2 -248.9 302.5 365.7 289.8
EBIT 1 359.2 93.23 -304.7 199.5 263.9 191.1
Net income 1 238.1 41.6 -312.2 40.44 71.15 11.58
Net Debt 1 755.6 1,179 1,805 2,602 2,610 2,313
Reference price 2 1.9200 2.1400 1.3900 0.7800 0.3800 0.2700
Nbr of stocks (in thousands) 1,100,000 1,100,000 1,101,883 1,101,883 1,477,356 1,477,356
Announcement Date 2/24/21 2/28/22 2/27/23 2/28/24 2/27/25 2/26/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.81M
48.31x2.37x22.88x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.94x1.38x12.33x0.23% 29.75B
5.36x0.34x6.7x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 26.21x 1.69x 14.09x 2.09% 41.75B
Weighted average by Cap. 29.00x 1.86x 15.48x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Right Tunnelling

Historical PBR trend

Valuation ratios - PBR - Right Tunnelling

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Right Tunnelling

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Right Tunnelling

  1. Stock Market
  2. Stocks
  3. RT Stock
  4. Valuation Right Tunnelling