|
End-of-day quote
Thailand S.E.
2026-07-03
|
5-day change | 1st Jan Change | ||
| 0.0600 THB | +20.00% |
|
-.--% | -76.92% |
Company Valuation: M Vision
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 248 | 1,040 | 755.5 | 485.7 | 215.8 | 87.69 |
| Change | - | 319.46% | -27.38% | -35.72% | -55.56% | -59.38% |
| Enterprise Value (EV) 1 | 330.2 | 1,131 | 852.2 | 562.9 | 278.4 | 151.6 |
| Change | - | 242.45% | -24.65% | -33.95% | -50.54% | -45.54% |
| P/E | -5.64x | 22.5x | 98.4x | -1.61x | -3.43x | -0.71x |
| PBR | 1.96x | 4.53x | 1.7x | 2.55x | 1.67x | 3.22x |
| PEG | - | -0x | -1.1x | 0x | 0x | -0x |
| Capitalization / Revenue | 1.19x | 4.32x | 2.28x | 1.5x | 1x | 0.26x |
| EV / Revenue | 1.58x | 4.69x | 2.57x | 1.74x | 1.29x | 0.44x |
| EV / EBITDA | -9.57x | -365x | 27x | -2.47x | 14.7x | -1.59x |
| EV / EBIT | -8.25x | -100x | 83.1x | -2.02x | -17.4x | -1.35x |
| EV / FCF | 11.3x | -10x | -4.05x | 34.9x | 12.2x | 3.91x |
| FCF Yield | 8.85% | -9.97% | -24.7% | 2.87% | 8.18% | 25.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.22 | 0.19 | 0.025 | -0.8925 | -0.1865 | -0.3638 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 209.1 | 241 | 331.9 | 324.4 | 215.5 | 342.9 |
| EBITDA 1 | -34.5 | -3.1 | 31.6 | -228 | 18.94 | -95.39 |
| EBIT 1 | -40.03 | -11.31 | 10.26 | -278.6 | -16 | -112.7 |
| Net income 1 | -43.46 | 45.3 | 7.935 | -288.2 | -62.9 | -122.7 |
| Net Debt 1 | 82.25 | 90.67 | 96.7 | 77.24 | 62.58 | 63.94 |
| Reference price 2 | 1.2400 | 4.2800 | 2.4600 | 1.4400 | 0.6400 | 0.2600 |
| Nbr of stocks (in thousands) | 200,000 | 243,049 | 307,102 | 337,259 | 337,259 | 337,259 |
| Announcement Date | 2/28/21 | 3/1/22 | 2/28/23 | 3/1/24 | 2/28/25 | 9/2/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 603K | |
| 13.63x | 1.48x | 6.74x | 4.16% | 26.49B | |
| 9.07x | 0.99x | 5.58x | 4.46% | 20.34B | |
| 11.98x | 5.2x | 9.02x | 7.18% | 10.19B | |
| 131.89x | 0.54x | 89.06x | - | 6.62B | |
| 16.24x | 1.37x | 4.72x | 2.85% | 5.86B | |
| 11.07x | 0.77x | 4.85x | -.--% | 5.85B | |
| 16.5x | 0.71x | 4.32x | 4.03% | 5.32B | |
| -51.73x | 1.73x | 7.29x | 0% | 4.91B | |
| Average | 19.83x | 1.60x | 16.45x | 3.24% | 9.51B | |
| Weighted average by Cap. | 17.93x | 1.64x | 12.72x | 3.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MVP Stock
- Valuation M Vision
Select your edition
All financial news and data tailored to specific country editions
