Warrix Sport PCL
SET:WARRIX
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (10.4), the stock would be worth ฿2.48 (40% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.4 | ฿1.78 |
0%
|
| 3-Year Average | 10.4 | ฿2.48 |
+40%
|
| 5-Year Average | 10.4 | ฿2.48 |
+40%
|
| Industry Average | 9.3 | ฿2.24 |
+26%
|
| Country Average | 11.7 | ฿2.8 |
+57%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
฿1B
|
/ |
Jul 2025
฿126.2m
|
= |
|
|
฿1B
|
/ |
Dec 2025
฿50m
|
= |
|
|
฿1B
|
/ |
Dec 2026
฿98.7m
|
= |
|
|
฿1B
|
/ |
Dec 2027
฿132.3m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
W
|
Warrix Sport PCL
SET:WARRIX
|
1B THB | 7.4 | 11.6 | |
| FR |
|
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
242.9B EUR | 14.8 | 22.4 | |
| FR |
|
Hermes International SCA
PAR:RMS
|
199B EUR | 28.8 | 44.1 | |
| KR |
|
SBW
KRX:102280
|
235.5T KRW | -58 109.2 | -117 637.1 | |
| FR |
|
EssilorLuxottica SA
PAR:EL
|
95.8B EUR | 30.1 | 41.5 | |
| CH |
|
Compagnie Financiere Richemont SA
SIX:CFR
|
82.2B CHF | 18.8 | 22.3 | |
| FR |
|
Christian Dior SE
PAR:CDI
|
84.1B EUR | 6 | 18.9 | |
| IN |
|
Titan Company Ltd
NSE:TITAN
|
3.6T INR | 52.5 | 75.9 | |
| FR |
|
Kering SA
PAR:KER
|
31.1B EUR | 25.8 | 438.4 | |
| US |
|
Tapestry Inc
NYSE:TPR
|
28.9B USD | 18.8 | 55.4 | |
| DE |
|
Adidas AG
XETRA:ADS
|
24.9B EUR | 13.3 | 18.8 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 8.7 |
| Median | 11.7 |
| 70th Percentile | 15.7 |
| Max | 2 524.8 |
Other Multiples
Warrix Sport PCL
Glance View
Warrix Sport Pcl manufactures sports apparel. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2022-12-21. The firm produces jerseys, sports outfits, training equipment, sneakers, bags, suits and others. Its product categories include national teams, clubs/educational institutions, man, woman, child, sport, Sports equipment and Warrix Consumer. The firm offers Thai national team shirts and Thailand national football team kits. The company also offers various accessories for various sports, such as football, badminton, golf and others. Its brands include White Label, ONTRACK, BMMF10, Twins Special, Harbinger, Dever and Json. The company offers its products through its Website and various online channels. Its storefronts are located at Fort Warrix (Stadium One), Changsuek Official Store, Warrix Shop Sathorn, Warrix Shop The EmQuartier, Changsuek Store Korat, Warrix BCC Shop, The Mall Bangkapi - SportMall, The Mall Bangkhae - SportMall, The Mall Thaphra - SportMall, The Mall Ngamwongwan - SportMall and others.
