Valuation Chiangmai Rimdoi

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
0.5000 ^THB	+6.38%		+6.38%	+42.86%

13/08	Chiangmai Rimdoi Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/05	Chiangmai Rimdoi 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	225	575	385	205	190	175
Change	-	155.56%	-33.04%	-46.75%	-7.32%	-7.89%
Enterprise Value (EV) ¹	382.1	857	701.9	411.2	332.8	260.1
Change	-	124.31%	-18.1%	-41.42%	-19.07%	-21.84%
P/E	-2.5x	71.9x	-24.8x	-2.7x	11.5x	3.5x
PBR	0.65x	1.62x	1.12x	0.77x	0.44x	0.37x
PEG	-	-1x	0x	-0x	-0x	0x
Capitalization / Revenue	0.28x	0.65x	0.31x	0.25x	0.19x	0.19x
EV / Revenue	0.48x	0.96x	0.56x	0.51x	0.33x	0.28x
EV / EBITDA	-4.3x	19.5x	16.6x	-29.1x	4.98x	2.78x
EV / EBIT	-3.68x	52.1x	-516x	-7.29x	8.45x	3.98x
EV / FCF	4.85x	-8.3x	-25.8x	4.5x	8.26x	4.6x
FCF Yield	20.6%	-12%	-3.88%	22.2%	12.1%	21.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.18	0.016	-0.031	-0.152	0.033	0.1001
Distribution rate	-	-	-	-	-	-
Net sales ¹	796.3	890.3	1,252	805.3	1,021	919.9
EBITDA ¹	-88.84	44.05	42.29	-14.13	66.86	93.72
EBIT ¹	-103.8	16.45	-1.359	-56.37	39.38	65.37
Net income ¹	-90.98	8.1	-15.35	-76.17	16.29	50.05
Net Debt ¹	157.1	282	316.9	206.2	142.8	85.09
Reference price ²	0.4500	1.1500	0.7700	0.4100	0.3800	0.3500
Nbr of stocks (in thousands)	5,00,000	5,00,000	5,00,000	5,00,000	5,00,000	5,00,000
Announcement Date	22/02/21	28/02/22	27/02/23	22/02/24	23/02/25	21/02/26

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.($)
CHIANGMAI RIMDOI	-	-	-	-	73.08L
QUANTA SERVICES, INC.	53.83x	2.46x	23.54x	0.07%	9.27TCr
VINCI	13.14x	1.11x	6.08x	4.45%	7.72TCr
LARSEN & TOUBRO LIMITED	27.07x	2.07x	20.35x	1.12%	5.83TCr
COMFORT SYSTEMS USA, INC.	33.26x	4.18x	22.68x	0.2%	5.68TCr
FERROVIAL N.V.	53.03x	4.25x	27.03x	1.68%	4.32TCr
HOCHTIEF AG	29.52x	0.73x	12.04x	2.1%	3.72TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.31x	0.5x	7.85x	2.43%	3.36TCr
EMCOR GROUP, INC.	23.31x	1.59x	14.68x	0.2%	3.37TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.56x	0.3x	6.01x	6.17%	2.75TCr
Average	29.12x	1.91x	15.58x	2.05%	4.6TCr
Weighted average by Cap.	31.70x	2.09x	16.66x	1.81%