|
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 | 3.2x |
| PEG | - | -0x | -1.1x | 0x | 0x | -0x |
| Capitalization / Revenue | 1.19x | 4.32x | 2.28x | 1.5x | 1x | 0.25x |
| EV / Revenue | 1.58x | 4.69x | 2.57x | 1.74x | 1.29x | 0.44x |
| EV / EBITDA | -9.57x | -365x | 27x | -2.47x | -14.6x | -1.59x |
| EV / EBIT | -8.25x | -100x | 83.1x | -2.02x | -5.15x | -1.35x |
| EV / FCF | 11.3x | -10x | -4.05x | 34.9x | -271x | 6.05x |
| FCF Yield | 8.85% | -9.97% | -24.7% | 2.87% | -0.37% | 16.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.22 | 0.19 | 0.025 | -0.8925 | -0.1865 | -0.364 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 209.1 | 241 | 331.9 | 324.4 | 215.5 | 345.6 |
| EBITDA 1 | -34.5 | -3.1 | 31.6 | -228 | -19.12 | -95.39 |
| EBIT 1 | -40.03 | -11.31 | 10.26 | -278.6 | -54.07 | -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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 615K | |
| 14.11x | 1.55x | 7.04x | 3.97% | 28.74B | |
| 9.4x | 1.06x | 5.9x | 4.23% | 22.26B | |
| 12.41x | 5.42x | 9.43x | 6.89% | 10.61B | |
| 15.43x | 1.29x | 4.45x | 2.96% | 5.82B | |
| 41.66x | 0.71x | 4.22x | 4.04% | 5.44B | |
| -57.02x | 1.84x | 7.76x | 0% | 5.41B | |
| 14.5x | 0.48x | 4.87x | 1.65% | 4.07B | |
| 34.94x | 4.55x | 12.31x | -.--% | 3.4B | |
| Average | 10.68x | 2.11x | 7.00x | 2.97% | 9.53B | |
| Weighted average by Cap. | 10.87x | 1.92x | 6.83x | 3.81% |
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
