Valuation RS

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
0.1600 ^THB	+14.29%		+23.08%	-20.00%

08-16	RS Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-08	RS Public Company Limited Establishes New Subsidiary RS Music-X Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	16,565	20,778	15,369	14,869	11,893	436.4
Change	-	25.43%	-26.03%	-3.25%	-20.02%	-96.33%
Enterprise Value (EV) ¹	17,591	23,098	19,389	18,329	15,658	4,063
Change	-	31.31%	-16.06%	-5.46%	-14.58%	-74.05%
P/E	31.4x	163x	112x	10.6x	-38.6x	-0.36x
PBR	8.27x	9.72x	7.68x	5.08x	4.32x	0.28x
PEG	-	-2.1x	14.9x	0x	0x	-0x
Capitalization / Revenue	4.39x	5.82x	4.35x	4.07x	4.44x	0.23x
EV / Revenue	4.66x	6.46x	5.49x	5.02x	5.84x	2.17x
EV / EBITDA	22.4x	111x	61.4x	88.5x	-23.1x	-6.1x
EV / EBIT	25.5x	251x	91x	175x	-20x	-5.45x
EV / FCF	52.5x	-44.3x	-105x	-23.2x	-22.5x	19.3x
FCF Yield	1.9%	-2.26%	-0.96%	-4.31%	-4.44%	5.18%
Dividend per Share ²	-	0.1591	0.005	0.3	-	-
Rate of return	-	1.61%	0.07%	4.32%	-	-
EPS ²	0.2502	0.0605	0.065	0.6527	-0.1412	-0.5604
Distribution rate	-	263%	7.69%	46%	-	-
Net sales ¹	3,774	3,573	3,533	3,650	2,679	1,876
EBITDA ¹	786.4	207.5	315.6	207.2	-679	-665.9
EBIT ¹	688.9	92.15	213.1	105	-783.9	-745.3
Net income ¹	528.3	127.4	137.1	1,395	-304.6	-1,223
Net Debt ¹	1,026	2,320	4,020	3,460	3,765	3,627
Reference price ²	7.8636	9.8636	7.2727	6.9500	5.4500	0.2000
Nbr of stocks (in thousands)	2,106,493	2,106,493	2,113,219	2,139,491	2,182,218	2,182,218
Announcement Date	24/02/21	28/02/22	01/03/23	29/02/24	28/02/25	02/03/26

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.($)
RS	-	-	-	-	9.19M
WARNER MUSIC GROUP CORP.	19.54x	2.52x	10.67x	2.76%	14.62B
TKO GROUP HOLDINGS, INC.	40.68x	3.08x	7.81x	1.65%	13.84B
BOLLORÉ SE	34.85x	2.28x	19.18x	2.38%	11.88B
SEGA SAMMY HOLDINGS INC.	18.28x	1.26x	10.25x	1.7%	4.32B
TOEI ANIMATION CO.,LTD.	27.07x	5.16x	16.24x	1.54%	4.07B
IMAX CORPORATION	36.29x	6.29x	14.83x	-.--%	2.84B
PRIME FOCUS LIMITED	47.85x	-	-	-	2.71B
TOEI COMPANY, LTD.	22.65x	1.28x	6.24x	0.33%	2.45B
Average	30.90x	3.12x	12.17x	1.48%	6.3B
Weighted average by Cap.	30.68x	2.85x	12.21x	1.96%