1. Thailand Stocks

  2. •

    Consumer Cyclical

  3. •

    Leisure
City Sports and Recreation Public Company Limited

City Sports and Recreation Public Company Limited

CSR.BK
City Sports and Recreation Public Company LimitedTH flagStock Exchange of Thailand
72.50
THB
- -
- -
1.49BMarket Cap
City Sports and Recreation Public Company Limited
CSR.BK
(Stock Exchange of Thailand)

Recent

price

72.50

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
6.86
6.48
7.41
8.02
7.59
7.79
7.54
8.01
8.12
8.06
6.27
5.42
7
8.58
9.24
9.53
9.56
Revenue per Share
2.9
2.03
3.11
3.85
3.48
3.39
2.99
3.35
2.59
2.42
1.13
1.23
1.81
2.56
3.08
3.37
3.54
Basic EPS, GAAP
2.58
2.32
2.16
2.87
1.1
-14.21
1.59
2
2.25
1.45
-1.99
1.29
2
2.52
1.96
2.66
2.72
Free Cash Flow per Basic Share
1.9
1.8
1.4
2
2.32
2.06
2.02
1.78
2.05
1.69
1.58
0.69
0.74
1.11
1.55
1.91
0.02
Dividend per Share
18.74
19
20.72
22.57
23.65
24.94
25.92
27.5
27.92
28.5
27.85
28.65
29.64
31.01
32.51
33.93
35.08
Book Value per Share
88.79
69.98
70.82
74.27
75.48
59.6
60.93
62.66
63.06
63.61
52.69
58.76
59.64
58.15
59.66
61.08
62.24
Tangible Book Value per Share
20
21
21
21
20
21
21
20
20
20
21
20
20
21
21
21
20
Basic Weighted Avg Shares
141
133
152
165
155
160
155
164
166
165
129
111
144
176
189
195
196
Sales/Revenue/Turnover
44.33
38.4
40.56
45.65
43.34
41.59
40.84
38.48
34.74
30.45
16.19
16.87
26.74
31.39
35.05
35.67
36.48
Operating Margin (%)
13
12
5
5
5
6
9
13
18
19
20
17
13
12
8
11
12
Depreciation Expense
60
42
64
79
71
70
61
69
53
50
23
25
37
53
63
69
73
Net Income, GAAP
21.29
29.2
19.33
17.43
17.86
17.95
18.63
11.23
21.89
19.67
20.2
13.32
23
19.8
20.02
19.52
19.66
Effective Tax Rate (%)
42.32
31.34
41.96
48.01
45.88
43.52
39.65
41.8
31.92
30.01
18.03
22.69
25.85
29.85
33.35
35.37
37.05
Profit Margin (%)
- -
24
16
40
67
85
72
35
6
59
99
83
84
117
136
99
128
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
1,829
1,436
1,453
1,524
1,547
1,222
1,250
1,284
1,291
1,304
1,084
1,200
1,223
1,193
1,223
1,252
1,276
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
15.5
10.76
15.66
17.78
15.05
13.96
11.76
12.54
9.34
8.59
4.02
4.34
6.22
8.45
9.7
10.14
10.33
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
20
20
20
Market Capitalization
1,464
1,439
1,465

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
173
123
165
Cash, Cash Equivalents & STI
167
118
160
Accounts Receivable, Net
- -
- -
- -
Inventories
2
2
2
Total Current Liabilities
36
24
38
Payables & Accruals
24
20
25
ST Debt
- -
- -
- -
Deferred Revenue
11
4
12

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
0.47%
3.02%
2.36%
Free Cash Flow
-41.53%
-13.63%
36.07%
Net Income, GAAP
4.48%
25.39%
9.39%
Sales/Revenue/Turnover
3.05%
9.77%
3.13%
Total Cash Common Dividend
4.17%
12.85%
23.39%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
54
44
40
51
189
2025
54
44
45
53
195
2026
55
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.03
0.74
0.55
- -
3.08
2025
0.97
0.49
0.9
- -
3.37
2026
1.14
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1.55
2025
- -
- -
- -
- -
1.91
2026
- -
- -
- -
- -
- -
Similar Companies
Uswe Sports AB (publ) (USWE.ST)
E-World Co.,Ltd. (084680.KS)
Holmes Place International Ltd (HLMS.TA)
Brisbane Broncos Limited (BBL.AX)
Montagne et Neige Développement S.A. (ALMND.PA)
ANTA Sports Products Limited (2020.HK)
Business
City Sports and Recreation Public Company Limited (CSR.BK) operates golf courses, restaurants, and sports clubs under the Navatanee Golf Course brand in Thailand; core offerings include an 18-hole championship golf course, clubhouse facilities with dining and event spaces, swimming pools, tennis courts, and fitness amenities on approximately 160 acres northeast of Bangkok. The company targets recreational golfers, corporate event organizers, and leisure club members primarily in the domestic market. Founded in 1970 and headquartered in Bangkok, it focuses on leisure and hospitality services within the consumer cyclical sector. In recent years, the company reports steady revenue growth, with 2024 sales reaching 189 million baht, up 7.65% from the prior year, alongside net income of 63 million baht; it maintains stable operations without notable acquisitions, partnerships, funding rounds, or major strategic shifts disclosed in the last 1-2 years.