Valuation U City Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 13/11/2026			5-day change	1st Jan Change
0.3000 ^THB	0.00%		0.00%	-

22/09	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
16/08	Rabbit Holdings Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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)	56,13,717	56,13,718	56,13,718	69,01,722	74,84,280	74,84,280
Announcement Date	16/02/21	14/02/22	14/02/23	14/02/24	13/02/25	17/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VINGROUP	65.69x	-	-	-	7.1TCr
SUN HUNG KAI PROPERTIES LIMITED	13.11x	4.56x	11.69x	3.67%	4.15TCr
EMAAR PROPERTIES	5.95x	0.81x	1.6x	8.46%	3.1TCr
MITSUBISHI ESTATE CO., LTD.	20.15x	4.09x	16.48x	1.21%	3.08TCr
CHINA RESOURCES LAND LIMITED	8.46x	1.52x	8.46x	4.16%	2.82TCr
MITSUI FUDOSAN CO., LTD.	14.74x	3.15x	15.11x	2.37%	2.69TCr
CK ASSET HOLDINGS LIMITED	10.98x	2.17x	8.37x	3.82%	2.21TCr
VINHOMES	6.1x	2.36x	4.59x	-.--%	1.99TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.05x	6.67x	17.63x	1.53%	2.05TCr
Average	17.69x	3.17x	10.49x	3.15%	3TCr
Weighted average by Cap.	25.01x	3.17x	10.53x	3.39%