Valuation Krungthai Car Rent and Lease

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
4.820 ^THB	+0.42%		+0.42%	-9.91%

Aug. 14	Krungthai Car Rent and Lease Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Aug. 13	Krungthai Car Rent and Lease Public Company Limited Announces Cash Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,250	2,075	2,162	1,925	1,135	1,338
Change	-	-7.78%	4.22%	-10.98%	-41.04%	17.84%
Enterprise Value (EV) ¹	5,163	4,916	4,797	5,018	4,189	3,693
Change	-	-4.78%	-2.41%	4.6%	-16.51%	-11.85%
P/E	10.2x	9.18x	11.8x	9.99x	11.8x	7.91x
PBR	1.06x	0.92x	0.93x	0.81x	0.47x	0.53x
PEG	-	4.17x	-0.6x	1.93x	-0.2x	0.1x
Capitalization / Revenue	1.03x	0.95x	0.96x	0.89x	0.55x	0.53x
EV / Revenue	2.37x	2.24x	2.12x	2.33x	2.02x	1.47x
EV / EBITDA	4.5x	4.06x	4.07x	4.24x	3.74x	3.1x
EV / EBIT	18.9x	14.7x	15.5x	15.4x	18.4x	12.1x
EV / FCF	4.76x	5.57x	4.21x	5.38x	6.49x	2.96x
FCF Yield	21%	18%	23.7%	18.6%	15.4%	33.8%
Dividend per Share ²	0.44	0.43	0.49	0.37	0.19	0.33
Rate of return	4.89%	5.18%	5.66%	4.81%	4.19%	6.17%
EPS ²	0.885	0.9045	0.7329	0.7708	0.3843	0.6761
Distribution rate	49.7%	47.5%	66.9%	48%	49.4%	48.8%
Net sales ¹	2,175	2,193	2,264	2,154	2,074	2,504
EBITDA ¹	1,147	1,211	1,179	1,183	1,121	1,191
EBIT ¹	272.9	335.4	310	326.4	227.9	305.7
Net income ¹	221.2	226.1	183.2	192.7	96.08	169
Net Debt ¹	2,913	2,841	2,635	3,093	3,054	2,356
Reference price ²	9.000	8.300	8.650	7.700	4.540	5.350
Nbr of stocks (in thousands)	250,000	250,000	250,000	250,000	250,000	250,000
Announcement Date	2/25/21	2/24/22	2/27/23	2/28/24	2/27/25	2/25/26

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.($)
KRUNGTHAI CAR RENT AND LEASE	-	-	-	-	36.14M
LOCALIZA RENT A CAR S.A.	8.97x	1.49x	4.71x	6.14%	7.74B
AVIS BUDGET GROUP, INC.	90.59x	0.74x	10.26x	-.--%	4.16B
SIXT SE	9.59x	1.4x	4.33x	5.45%	3.38B
LOTTE RENTAL CO.,LTD.	13.03x	1.94x	4.15x	2.51%	1.28B
UNITED INTERNATIONAL TRANSPORTATION COMPANY	11.39x	1.78x	2.85x	3.74%	833M
HERTZ GLOBAL HOLDINGS, INC.	-2.49x	1.98x	77.55x	-.--%	649M
MOVIDA PARTICIPAÇÕES S.A.	5.4x	1.35x	3.29x	3.51%	613M
LUMI RENTAL COMPANY	17.3x	1.64x	4.08x	1.5%	377M
Average	19.22x	1.54x	13.90x	2.85%	2.12B
Weighted average by Cap.	26.95x	1.37x	8.16x	3.94%