Valuation Krungthai Car Rent and Lease

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
4.820 ^THB	+0.42%		+0.42%	-9.91%

14/08	Krungthai Car Rent and Lease Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/08	Krungthai Car Rent and Lease Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,250	2,075	2,162	1,925	1,135	1,338
Change	-	-7.78%	4.22%	-10.98%	-41.04%	17.84%
Enterprise Value (EV) ¹	5,163	4,916	4,797	5,018	4,189	3,693
Change	-	-4.78%	-2.41%	4.6%	-16.51%	-11.85%
P/E	10.2x	9.18x	11.8x	9.99x	11.8x	7.91x
PBR	1.06x	0.92x	0.93x	0.81x	0.47x	0.53x
PEG	-	4.17x	-0.6x	1.93x	-0.2x	0.1x
Capitalization / Revenue	1.03x	0.95x	0.96x	0.89x	0.55x	0.53x
EV / Revenue	2.37x	2.24x	2.12x	2.33x	2.02x	1.47x
EV / EBITDA	4.5x	4.06x	4.07x	4.24x	3.74x	3.1x
EV / EBIT	18.9x	14.7x	15.5x	15.4x	18.4x	12.1x
EV / FCF	4.76x	5.57x	4.21x	5.38x	6.49x	2.96x
FCF Yield	21%	18%	23.7%	18.6%	15.4%	33.8%
Dividend per Share ²	0.44	0.43	0.49	0.37	0.19	0.33
Rate of return	4.89%	5.18%	5.66%	4.81%	4.19%	6.17%
EPS ²	0.885	0.9045	0.7329	0.7708	0.3843	0.6761
Distribution rate	49.7%	47.5%	66.9%	48%	49.4%	48.8%
Net sales ¹	2,175	2,193	2,264	2,154	2,074	2,504
EBITDA ¹	1,147	1,211	1,179	1,183	1,121	1,191
EBIT ¹	272.9	335.4	310	326.4	227.9	305.7
Net income ¹	221.2	226.1	183.2	192.7	96.08	169
Net Debt ¹	2,913	2,841	2,635	3,093	3,054	2,356
Reference price ²	9.000	8.300	8.650	7.700	4.540	5.350
Nbr of stocks (in thousands)	2,50,000	2,50,000	2,50,000	2,50,000	2,50,000	2,50,000
Announcement Date	25/02/21	24/02/22	27/02/23	28/02/24	27/02/25	25/02/26

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.($)
KRUNGTHAI CAR RENT AND LEASE	-	-	-	-	3.61Cr
LOCALIZA RENT A CAR S.A.	8.97x	1.49x	4.71x	6.14%	774.13Cr
AVIS BUDGET GROUP, INC.	90.59x	0.74x	10.26x	-.--%	415.82Cr
SIXT SE	9.59x	1.4x	4.33x	5.45%	337.93Cr
LOTTE RENTAL CO.,LTD.	13.03x	1.94x	4.15x	2.51%	127.81Cr
UNITED INTERNATIONAL TRANSPORTATION COMPANY	11.39x	1.78x	2.85x	3.74%	83Cr
HERTZ GLOBAL HOLDINGS, INC.	-2.49x	1.98x	77.55x	-.--%	65Cr
MOVIDA PARTICIPAÇÕES S.A.	5.4x	1.35x	3.29x	3.51%	61Cr
LUMI RENTAL COMPANY	17.3x	1.64x	4.08x	1.5%	38Cr
Average	19.22x	1.54x	13.90x	2.85%	211.83Cr
Weighted average by Cap.	26.95x	1.37x	8.16x	3.94%