|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 0.3600 THB | 0.00% |
|
0.00% | +20.00% |
| 15/05 | Rabbit Holdings posts Qtrly total revenues 1.52 billion baht | RE |
| 15/05 | Rabbit Holdings Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: U City
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) | 5,613,717 | 5,613,718 | 5,613,718 | 6,901,722 | 7,484,280 | 7,484,280 |
| Announcement Date | 16/2/21 | 14/2/22 | 14/2/23 | 14/2/24 | 13/2/25 | 17/2/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.26x | 4.86x | 13.08x | 3.32% | 43.43B | |
| 8.97x | 1.53x | 7.99x | 3.96% | 31.01B | |
| 18.33x | 4.04x | 16.49x | 1.34% | 27.94B | |
| 6.26x | 0.37x | 0.73x | 8.94% | 26.9B | |
| 13.59x | 3.04x | 14.66x | 2.6% | 24.61B | |
| 12.43x | 2.19x | 7.83x | 3.82% | 21.45B | |
| 8.18x | 0.91x | 3.3x | 2.73% | 20.93B | |
| 13.68x | 6.6x | 17.64x | 1.56% | 19.77B | |
| 10.32x | 1.66x | 14.33x | 3.66% | 18.8B | |
| Average | 11.89x | 2.80x | 10.67x | 3.55% | 26.09B | |
| Weighted average by Cap. | 12.17x | 2.91x | 10.70x | 3.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- RABBIT Stock
- RABBIT-P Stock
- Valuation U City
Select your edition
All financial news and data tailored to specific country editions
