Stock CSR CITY SPORTS AND RECREATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials City Sports and Recreation

Equities

CSR

TH0151010004

Leisure & Recreation

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-17 pm EDT 		5-day change 1st Jan Change
62.75 THB -0.40% Intraday chart for City Sports and Recreation 0.00% -10.36%
Apr. 26 City Sports and Recreation Public Company Limited Approves Dividend Payment for the Year 2023, Payable on 24 May 2024 CI
Apr. 26 City Sports and Recreation Public Company Limited Announces Directors Elections CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,819 1,625 1,312 1,281 1,353 1,435
Enterprise Value (EV) 1 1,782 1,552 1,201 1,188 1,254 1,301
P/E ratio 34.3 x 32.8 x 56.4 x 51 x 36.5 x 27.3 x
Yield 1.92% 2.02% 1.08% 1.2% 1.68% 2.24%
Capitalization / Revenue 11 x 9.83 x 10.2 x 11.6 x 9.43 x 8.16 x
EV / Revenue 10.7 x 9.39 x 9.31 x 10.7 x 8.74 x 7.4 x
EV / EBITDA 23.5 x 22.4 x 29.6 x 34.9 x 24.3 x 19.2 x
EV / FCF 50.1 x 617 x 43.4 x 49.9 x 34.8 x 30.6 x
FCF Yield 2% 0.16% 2.3% 2% 2.87% 3.27%
Price to Book 1.41 x 1.25 x 1.21 x 1.07 x 1.11 x 1.2 x
Nbr of stocks (in thousands) 20,500 20,500 20,500 20,500 20,500 20,500
Reference price 2 88.75 79.25 64.00 62.50 66.00 70.00
Announcement Date 2/28/19 2/27/20 2/22/21 2/24/22 2/23/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 166.1 165.3 128.9 110.7 143.5 175.9
EBITDA 1 75.9 69.29 40.63 34.08 51.71 67.69
EBIT 1 57.69 50.34 20.88 17.05 38.38 55.22
Operating Margin 34.74% 30.46% 16.19% 15.4% 26.74% 31.39%
Earnings before Tax (EBT) 1 67.86 61.75 29.13 28.98 48.18 65.49
Net income 1 53.01 49.61 23.24 25.12 37.1 52.52
Net margin 31.92% 30.01% 18.03% 22.69% 25.85% 29.85%
EPS 2 2.586 2.420 1.134 1.225 1.810 2.562
Free Cash Flow 1 35.59 2.515 27.68 23.78 36 42.54
FCF margin 21.43% 1.52% 21.47% 21.48% 25.08% 24.18%
FCF Conversion (EBITDA) 46.89% 3.63% 68.12% 69.79% 69.61% 62.85%
FCF Conversion (Net income) 67.14% 5.07% 119.07% 94.67% 97.02% 81%
Dividend per Share 2 1.700 1.600 0.6900 0.7500 1.110 1.570
Announcement Date 2/28/19 2/27/20 2/22/21 2/24/22 2/23/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 37.3 72.8 111 93.4 98.8 134
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 35.6 2.51 27.7 23.8 36 42.5
ROE (net income / shareholders' equity) 4.12% 3.82% 1.95% 2.2% 3.06% 4.35%
ROA (Net income/ Total Assets) 2.44% 2.11% 0.96% 0.83% 1.76% 2.54%
Assets 1 2,174 2,352 2,414 3,031 2,114 2,068
Book Value Per Share 2 63.00 63.60 52.90 58.50 59.60 58.20
Cash Flow per Share 2 1.380 1.140 1.770 1.620 2.560 2.680
Capex 1 32.3 30.5 3.89 2.7 5.52 6.57
Capex / Sales 19.44% 18.47% 3.02% 2.44% 3.85% 3.73%
Announcement Date 2/28/19 2/27/20 2/22/21 2/24/22 2/23/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Leisure & Recreation

1st Jan change Capi.
CITY SPORTS AND RECREATION Stock City Sports and Recreation
-10.36% 34.73M
TUI AG Stock TUI AG
-4.45% 3.66B
MANCHESTER UNITED PLC Stock Manchester United plc
-21.15% 2.65B
BOWLERO CORP. Stock Bowlero Corp.
-17.30% 1.75B
FUJI KYUKO CO., LTD. Stock Fuji Kyuko Co., Ltd.
-18.25% 1.16B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD. Stock Huangshan Tourism Development Co.,Ltd.
+17.10% 1.08B
EMEI SHAN TOURISM CO.,LTD Stock Emei Shan Tourism Co.,Ltd
+42.33% 924M
CHINA TRAVEL INTERNATIONAL INVESTMENT HONG KONG LIMITED Stock China Travel International Investment Hong Kong Limited
-5.97% 891M
CORPORACIÓN INTERAMERICANA DE ENTRETENIMIENTO, S.A.B. DE C.V. Stock Corporación Interamericana de Entretenimiento, S.A.B. de C.V.
+5.46% 787M
LIJIANG YULONG TOURISM CO., LTD. Stock LiJiang YuLong Tourism Co., LTD.
+25.09% 767M
Other Leisure & Recreation
  1. Stock Market
  2. Equities
  3. CSR Stock
  4. Financials City Sports and Recreation