R

Rich Sport PCL
SET:RSP

Watchlist Manager
Rich Sport PCL
SET:RSP
Watchlist
Price: 1.3 THB -2.26%
Market Cap: 965.9m THB

Relative Value

The Relative Value of one RSP stock under the Base Case scenario is hidden THB. Compared to the current market price of 1.3 THB, Rich Sport 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.

RSP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
45
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9
vs History
80
vs Industry
40
Median 3Y
15.3
Median 5Y
17.1
Industry
18.2
vs History
74
vs Industry
17
Median 3Y
8
Median 5Y
6.6
Industry
10
vs History
12
vs Industry
0
Median 3Y
-10.7
Median 5Y
5.2
Industry
17.7
vs History
95
vs Industry
59
Median 3Y
1
Median 5Y
0.9
Industry
1.3
vs History
60
vs Industry
56
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1
vs History
63
vs Industry
72
Median 3Y
1.3
Median 5Y
1.1
Industry
3.7
vs History
71
vs Industry
57
Median 3Y
4.5
Median 5Y
3.9
Industry
9.8
vs History
74
vs Industry
33
Median 3Y
9.3
Median 5Y
7.8
Industry
12.9
vs History
41
vs Industry
24
Median 3Y
3.8
Median 5Y
1.5
Industry
10.7
vs History
22
vs Industry
4
Median 3Y
-8.6
Median 5Y
0.6
Industry
14
vs History
66
vs Industry
60
Median 3Y
0.8
Median 5Y
0.6
Industry
1

Multiples Across Competitors

RSP Competitors Multiples
Rich Sport PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Rich Sport PCL
SET:RSP
965.9m THB 0.7 10.9 2 5
US
Nike Inc
NYSE:NKE
112.8B USD 2.4 35 24.7 30.1
JP
Asics Corp
TSE:7936
2.6T JPY 3.7 38 18.7 23.2
CH
On Holding AG
NYSE:ONON
17.6B USD 5.5 67.3 36.8 53.1
US
Deckers Outdoor Corp
NYSE:DECK
16B USD 3.2 16.5 11.2 11.9
US
Skechers USA Inc
NYSE:SKX
9.5B USD 1 14.9 7.9 9.9
UK
Birkenstock Holding PLC
NYSE:BIRK
9.2B USD 4 30.9 14.5 17.6
CN
Huali Industrial Group Co Ltd
SZSE:300979
62.9B CNY 2.5 16.3 11.9 11.9
US
Crocs Inc
NASDAQ:CROX
6B USD 1.5 6.3 6.7 7.2
PL
CCC SA
WSE:CCC
15.4B PLN 1.5 15.5 10.8 17.2
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
119.5B TWD 1.4 20.8 11.5 16.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
R
Rich Sport PCL
SET:RSP
Average EV/EBITDA: 14.3
2
N/A N/A
US
Nike Inc
NYSE:NKE
24.7
16%
1.5
JP
Asics Corp
TSE:7936
18.7
15%
1.2
CH
On Holding AG
NYSE:ONON
36.8
39%
0.9
US
Deckers Outdoor Corp
NYSE:DECK
11.2
6%
1.9
US
Skechers USA Inc
NYSE:SKX
7.9
2%
4
UK
Birkenstock Holding PLC
NYSE:BIRK
14.5
20%
0.7
CN
Huali Industrial Group Co Ltd
SZSE:300979
11.9
19%
0.6
US
Crocs Inc
NASDAQ:CROX
6.7
-5%
N/A
PL
C
CCC SA
WSE:CCC
10.8
23%
0.5
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
11.5
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
R
Rich Sport PCL
SET:RSP
Average EV/EBIT: 18.5
5
N/A N/A
US
Nike Inc
NYSE:NKE
30.1
N/A N/A
JP
Asics Corp
TSE:7936
23.2
N/A N/A
CH
On Holding AG
NYSE:ONON
53.1
43%
1.2
US
Deckers Outdoor Corp
NYSE:DECK
11.9
6%
2
US
Skechers USA Inc
NYSE:SKX
9.9
0%
N/A
UK
Birkenstock Holding PLC
NYSE:BIRK
17.6
21%
0.8
CN
Huali Industrial Group Co Ltd
SZSE:300979
11.9
14%
0.9
US
Crocs Inc
NASDAQ:CROX
7.2
-3%
N/A
PL
C
CCC SA
WSE:CCC
17.2
27%
0.6
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
16.4
9%
1.8