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.($)
14.9x4.77x12.83x3.4% 42.42B
19.17x4.05x16.27x1.31% 28.61B
8.15x1.5x7.87x4.44% 26.77B
14.43x3.1x14.85x2.5% 25.7B
5.32x0.6x1.27x9.4% 25.6B
7.77x0.86x3.13x2.88% 19.86B
10.78x2.05x9.56x4.12% 20.41B
13.22x6.48x17.08x1.62% 19.21B
16.5x9.27x17.46x5.02% 17.62B
Average 12.25x 3.63x 11.15x 3.85% 25.14B
Weighted average by Cap. 12.49x 3.54x 11.17x 3.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA