Valuation U City Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
0.3200 ^THB	-5.88%		0.00%	+6.67%

16/08	Rabbit Holdings Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Rabbit Holdings posts Qtrly total revenues 1.52 billion baht	RE

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	3.96TCr
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	2.81TCr
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	2.79TCr
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	2.6TCr
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	2.58TCr
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	2.08TCr
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	2.05TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	1.88TCr
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	1.83TCr
Average	14.30x	4.11x	12.85x	3.59%	2.51TCr
Weighted average by Cap.	13.70x	3.82x	12.17x	3.7%