Valuation U City Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-11-13			5-day change	1st Jan Change
0.2900 ^THB	-3.33%		0.00%	+7.41%

11-12	Rabbit Holdings Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
09-21	Rabbit Holdings Public Company Limited agreed to acquire Assets of Westin Grande Sukhumvit Hotel building from Grande Asset Hotels and Property Public Company Limited for approximately THB 490 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,971	11,227	7,410	3,520	3,443	2,021
Change	-	40.85%	-34%	-52.5%	-2.19%	-41.3%
Enterprise Value (EV) ¹	31,931	26,651	23,915	20,993	19,284	15,675
Change	-	-16.53%	-10.26%	-12.22%	-8.14%	-18.72%
P/E	-1.07x	-0.55x	-1.63x	-0.76x	-3.72x	2x
PBR	0.67x	0.86x	0.58x	-1.69x	-1.16x	-0.78x
PEG	-	-0x	0x	0x	0x	-0x
Capitalization / Revenue	3.27x	4.69x	1.39x	1.23x	0.67x	0.43x
EV / Revenue	13.1x	11.1x	4.48x	7.31x	3.73x	3.35x
EV / EBITDA	-13.8x	-29.6x	24.8x	-59.2x	71.1x	18.4x
EV / EBIT	-10.3x	-17.3x	97.7x	-17.5x	-30.9x	252x
EV / FCF	-8.88x	-10.9x	7.39x	8.9x	-147x	22.6x
FCF Yield	-11.3%	-9.13%	13.5%	11.2%	-0.68%	4.43%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.324	-3.652	-0.8117	-0.6682	-0.1235	0.135
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,436	2,392	5,342	2,873	5,171	4,683
EBITDA ¹	-2,316	-900.7	965	-354.4	271.3	852.1
EBIT ¹	-3,093	-1,539	244.8	-1,199	-624.9	62.3
Net income ¹	-6,611	88.16	1,209	-4,384	-903.6	1,013
Net Debt ¹	23,959	15,424	16,505	17,473	15,841	13,654
Reference price ²	1.4200	2.0000	1.3200	0.5100	0.4600	0.2700
Nbr of stocks (in thousands)	5,613,717	5,613,718	5,613,718	6,901,722	7,484,280	7,484,280
Announcement Date	2/16/21	2/14/22	2/14/23	2/14/24	2/13/25	2/17/26

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.($)
VINGROUP	65.69x	-	-	-	70.85B
SUN HUNG KAI PROPERTIES LIMITED	12.94x	4.51x	11.56x	3.72%	40.96B
MITSUBISHI ESTATE CO., LTD.	20.25x	4.11x	16.53x	1.2%	31.02B
EMAAR PROPERTIES	5.68x	0.71x	1.41x	8.86%	29.6B
MITSUI FUDOSAN CO., LTD.	14.99x	3.17x	15.24x	2.33%	27.33B
CHINA RESOURCES LAND LIMITED	8.16x	1.49x	8.3x	4.31%	27.2B
CK ASSET HOLDINGS LIMITED	10.93x	2.16x	8.32x	3.84%	21.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.22x	6.7x	17.43x	1.51%	20.75B
DLF LIMITED	39.31x	19.42x	68.92x	1.14%	19.92B
Average	21.35x	5.28x	18.46x	3.37%	32B
Weighted average by Cap.	27.39x	4.73x	16.40x	3.53%