Company Valuation: RPCG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 795.8 1,748 1,252 808.9 508.8 365.3
Change - 119.67% -28.36% -35.42% -37.1% -28.21%
Enterprise Value (EV) 1 13.51 1,807 1,206 3,061 2,314 1,849
Change - 13,275.01% -33.24% 153.78% -24.41% -20.08%
P/E Ratio 18x 2.51x 19.6x 29.1x -7.07x -6.93x
PBR 0.46x 0.71x 0.51x 0.33x 0.22x 0.16x
PEG - 0x -0.2x -0.5x 0x 0.3x
Capitalization / Revenue 0.19x 0.32x 0.16x 0.08x 0.06x 0.04x
EV / Revenue 0x 0.33x 0.15x 0.3x 0.26x 0.22x
EV / EBITDA 0.27x 81.1x 9.33x 10.9x 15.4x 19.3x
EV / EBIT -0.62x -35.9x 21.4x 18.8x 110x -70.2x
EV / FCF 0.02x -1.2x 4.65x -0.74x -8.48x 4.61x
FCF Yield 5,369% -83.6% 21.5% -136% -11.8% 21.7%
Dividend per Share 2 - 0.1 - 0.04 0.01 0.01
Rate of return - 7.46% - 6.45% 2.56% 3.57%
EPS 2 0.034 0.5334 0.049 0.0213 -0.0551 -0.0404
Distribution rate - 18.7% - 188% -18.1% -24.7%
Net sales 1 4,166 5,480 7,838 10,273 8,974 8,365
EBITDA 1 49.18 22.28 129.2 281.2 149.8 95.88
EBIT 1 -21.72 -50.39 56.42 162.6 21.08 -26.33
Net income 1 44.33 696 63.99 27.8 -71.92 -52.75
Net Debt 1 -782.3 58.53 -46.22 2,252 1,805 1,484
Reference price 2 0.6100 1.3400 0.9600 0.6200 0.3900 0.2800
Nbr of stocks (in thousands) 1,304,664 1,304,664 1,304,664 1,304,664 1,304,664 1,304,664
Announcement Date 2/24/21 2/23/22 2/24/23 2/23/24 2/24/25 2/25/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.96M
27.08x4.18x13.49x2.08% 124B
39.36x1.4x8.55x5.68% 44.2B
12.11x1.2x6.69x2.53% 33.16B
12.23x3.05x17.93x4.11% 26.71B
10.75x3.1x7.69x4.16% 24.83B
6.43x0.86x5.32x4.28% 20.85B
21.23x3.11x12.54x0.56% 20.57B
32.74x2.59x14.73x0.39% 19.19B
16.37x - - - 18.42B
Average 19.81x 2.44x 10.87x 2.97% 33.16B
Weighted average by Cap. 22.87x 2.90x 11.46x 2.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!