Valuation GMM Grammy

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
4.240 ^THB	-0.93%		-11.67%	-1.85%

08-14	GMM Grammy Public Company Limited Declares Interim Dividend for the Operating Period from 1 January 2026 to 30 June 2026, Payable on September 11, 2026	CI
08-14	GMM Grammy Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,462	10,905	8,363	5,166	6,806	3,542
Change	-	46.15%	-23.31%	-38.24%	31.75%	-47.95%
Enterprise Value (EV) ¹	7,870	12,107	9,782	6,902	6,987	4,132
Change	-	53.84%	-19.2%	-29.44%	1.24%	-40.86%
P/E	-42.5x	21.8x	51x	-39.4x	34.6x	-54x
PBR	9.01x	7.99x	5.46x	3.67x	1.55x	0.81x
PEG	-	-0x	-0.8x	0x	-0x	0x
Capitalization / Revenue	1.48x	2.81x	1.58x	0.87x	1.1x	0.61x
EV / Revenue	1.56x	3.11x	1.84x	1.16x	1.13x	0.71x
EV / EBITDA	610x	120x	30.2x	23.1x	14.1x	13.5x
EV / EBIT	-117x	-589x	45.7x	35.5x	18x	21.6x
EV / FCF	19.9x	-21.3x	15.3x	11.4x	17.2x	-72.7x
FCF Yield	5.02%	-4.7%	6.51%	8.74%	5.81%	-1.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2139	0.61	0.2	-0.16	0.24	-0.08
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,032	3,888	5,310	5,931	6,165	5,816
EBITDA ¹	12.9	100.7	323.5	298.3	495	305.5
EBIT ¹	-67.18	-20.57	214.2	194.4	387.4	191.4
Net income ¹	-175.4	497.1	166.4	-132.6	195.6	-65.53
Net Debt ¹	408.2	1,202	1,419	1,737	181.9	590
Reference price ²	9.100	13.300	10.200	6.300	8.300	4.320
Nbr of stocks (in thousands)	819,950	819,950	819,950	819,950	819,950	819,950
Announcement Date	2/28/21	2/25/22	2/27/23	2/28/24	2/27/25	2/27/26

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.($)
GMM GRAMMY	-	-	-	-	106M
PARAMOUNT SKYDANCE CORPORATION	52.29x	0.9x	7.03x	1.89%	11.92B
MADISON SQUARE GARDEN SPORTS CORP.	-407.43x	8.85x	-925.62x	-.--%	9.5B
TOHO CO., LTD.	27.32x	3.28x	14.15x	1.35%	8.62B
BEIJING ENLIGHT MEDIA CO., LTD	58.41x	16.32x	41.31x	1.08%	4.79B
MANGO EXCELLENT MEDIA CO., LTD.	30.08x	2.34x	4.9x	0.54%	5.06B
BANIJAY GROUP N.V.	11.04x	1.47x	7.64x	4.73%	4.06B
CHINA FILM INDUSTRY GROUP CO., LTD.	77.43x	3.82x	24.3x	0.31%	3.55B
LIONSGATE STUDIOS CORP.	-96.51x	1.53x	14.3x	-.--%	3.37B
ZHEJIANG HUACE FILM & TV CO., LTD.	30.2x	3.37x	14.94x	0.28%	1.99B
Average	-24.13x	4.65x	-88.56x	1.13%	5.3B
Weighted average by Cap.	-47.79x	4.63x	-154.57x	1.19%