Company Valuation: Richy Place 2002

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 836 1,873 1,263 1,058 863 244.2
Change - 124% -32.54% -16.21% -18.46% -71.7%
Enterprise Value (EV) 1 4,919 5,572 4,649 4,255 4,149 3,409
Change - 13.28% -16.56% -8.48% -2.48% -17.84%
P/E 8.23x 7.76x 95.4x -17.1x -12.7x -1.91x
PBR 0.34x 0.63x 0.42x 0.36x 0.3x 0.09x
PEG - 0.1x -1x 0x -1.31x -0x
Capitalization / Revenue 1.03x 1.36x 1.45x 1.45x 0.81x 0.31x
EV / Revenue 6.04x 4.05x 5.33x 5.84x 3.88x 4.36x
EV / EBITDA 46.6x 17.4x 52.2x 96.8x 28.5x 36.1x
EV / EBIT 48.6x 18.1x 59.7x 167x 31.4x 43.8x
EV / FCF -9.54x 25.9x 15.2x 14.8x -76.8x 2.45x
FCF Yield -10.5% 3.86% 6.58% 6.78% -1.3% 40.9%
Dividend per Share 2 0.0043 0.0068 0.0037 - - -
Rate of return 0.7% 0.59% 0.48% - - -
EPS 2 0.0748 0.1483 0.008129 -0.038 -0.0417 -0.0786
Distribution rate 5.75% 4.59% 45.5% - - -
Net sales 1 814.5 1,376 871.5 728.1 1,068 782.6
EBITDA 1 105.6 319.4 89.13 43.98 145.5 94.4
EBIT 1 101.2 308 77.87 25.48 132.3 77.85
Net income 1 101.5 202.1 13.24 -61.93 -67.92 -128
Net Debt 1 4,083 3,699 3,386 3,197 3,286 3,165
Reference price 2 0.6160 1.1499 0.7758 0.6500 0.5300 0.1500
Nbr of stocks (in thousands) 1,356,981 1,628,374 1,628,337 1,628,323 1,628,323 1,628,323
Announcement Date 24/02/21 28/02/22 28/02/23 29/02/24 28/02/25 28/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
62.18x - - - 66.41B
14x4.54x12.22x3.62% 39.85B
5.74x0.78x1.6x8.58% 28.06B
8.28x1.46x8.04x4.27% 27.68B
17.51x3.91x15.72x1.4% 27.05B
13.43x3.04x14.56x2.6% 24.8B
9.36x3.54x7.84x-.--% 22.08B
8.3x0.92x3.35x2.69% 21.22B
10.35x2.03x8.38x4.06% 20.81B
Average 16.57x 2.53x 8.96x 3.4% 30.88B
Weighted average by Cap. 23.32x 2.67x 9.26x 3.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA