C

Chic Republic PCL
SET:CHIC

Watchlist Manager
Chic Republic PCL
SET:CHIC
Watchlist
Price: 0.24 THB -4%
Market Cap: 326.4m THB

Relative Value

The Relative Value of one CHIC stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.24 THB, Chic Republic PCL is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CHIC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
34
Median 3Y
1.2
Median 5Y
1.2
Industry
0.6
vs History
vs Industry
11
Median 3Y
45.2
Median 5Y
48
Industry
17.1
vs History
25
vs Industry
46
Median 3Y
7.2
Median 5Y
7.3
Industry
8.5
vs History
vs Industry
37
Median 3Y
-7.5
Median 5Y
-7.5
Industry
17.7
vs History
77
vs Industry
73
Median 3Y
0.9
Median 5Y
1
Industry
1.7
vs History
19
vs Industry
22
Median 3Y
2
Median 5Y
2.1
Industry
0.7
vs History
40
vs Industry
38
Median 3Y
3.4
Median 5Y
3.5
Industry
2.4
vs History
0
vs Industry
45
Median 3Y
11.7
Median 5Y
11.6
Industry
8.6
vs History
vs Industry
18
Median 3Y
27.1
Median 5Y
27.2
Industry
13.1
vs History
0
vs Industry
32
Median 3Y
12.1
Median 5Y
12.2
Industry
10
vs History
vs Industry
21
Median 3Y
15.2
Median 5Y
15.5
Industry
14.3
vs History
72
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

CHIC Competitors Multiples
Chic Republic PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Chic Republic PCL
SET:CHIC
326.4m THB 0.6 -6.2 16.4 -28.7
US
Williams-Sonoma Inc
NYSE:WSM
22.7B USD 2.9 20.5 13.1 15.2
JP
Nitori Holdings Co Ltd
TSE:9843
1.5T JPY 0.9 9.9 4.9 6.5
ZA
Lewis Group Ltd
JSE:LEW
5.1B Zac 0 0 0 0
MT
HomeChoice International PLC
JSE:HIL
4.7B Zac 0 0 0 0
US
RH
NYSE:RH
3.5B USD 1 31.7 13.2 18.5
UK
Dunelm Group PLC
LSE:DNLM
2.2B GBP 1.3 14.3 8.4 11.6
US
Arhaus Inc
NASDAQ:ARHS
1.7B USD 1.2 22.5 12.6 15
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.8 11.2 6 9
AU
Nick Scali Ltd
ASX:NCK
2B AUD 4.1 34.9 21.1 21.1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.4B CNY 6.6 13.4 10.3 10.3
P/E Multiple
Earnings Growth PEG
TH
C
Chic Republic PCL
SET:CHIC
Average P/E: 19.8
Negative Multiple: -6.2
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
20.5
2%
10.3
JP
Nitori Holdings Co Ltd
TSE:9843
9.9
5%
2
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
12%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
31.7
56%
0.6
UK
Dunelm Group PLC
LSE:DNLM
14.3
5%
2.9
US
Arhaus Inc
NASDAQ:ARHS
22.5
7%
3.2
CA
Leon's Furniture Ltd
TSX:LNF
11.2
5%
2.2
AU
Nick Scali Ltd
ASX:NCK
34.9
23%
1.5
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
13.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Chic Republic PCL
SET:CHIC
Average EV/EBITDA: 11.8
16.4
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
13.1
3%
4.4
JP
Nitori Holdings Co Ltd
TSE:9843
4.9
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
10%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
13.2
20%
0.7
UK
Dunelm Group PLC
LSE:DNLM
8.4
5%
1.7
US
Arhaus Inc
NASDAQ:ARHS
12.6
12%
1.1
CA
Leon's Furniture Ltd
TSX:LNF
6
6%
1
AU
Nick Scali Ltd
ASX:NCK
21.1
32%
0.7
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Chic Republic PCL
SET:CHIC
Average EV/EBIT: 13.4
Negative Multiple: -28.7
N/A N/A
US
Williams-Sonoma Inc
NYSE:WSM
15.2
2%
7.6
JP
Nitori Holdings Co Ltd
TSE:9843
6.5
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
11%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
18.5
21%
0.9
UK
Dunelm Group PLC
LSE:DNLM
11.6
6%
1.9
US
Arhaus Inc
NASDAQ:ARHS
15
9%
1.7
CA
Leon's Furniture Ltd
TSX:LNF
9
9%
1
AU
Nick Scali Ltd
ASX:NCK
21.1
18%
1.2
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.3
N/A N/A