Valuation M Vision

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
0.0600 ^THB	+20.00%		+20.00%	-76.92%

01-16	M Vision Public Company Limited Announces Resignation of Dr. Preechawut Keesin as Independent Director, Effective January 15, 2026	CI
11-17	M Vision Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	350	248	1,040	755.5	485.7	215.8
Change	-	-29.14%	319.46%	-27.38%	-35.72%	-55.56%
Enterprise Value (EV) ¹	400.1	330.2	1,131	852.2	562.9	278.4
Change	-	-17.46%	242.45%	-24.65%	-33.95%	-50.54%
P/E	11.6x	-5.64x	22.5x	98.4x	-1.61x	-3.43x
PBR	2.11x	1.96x	4.53x	1.7x	2.55x	1.67x
PEG	-	0x	-0x	-1.1x	0x	0x
Capitalization / Revenue	1.05x	1.19x	4.32x	2.28x	1.5x	1x
EV / Revenue	1.2x	1.58x	4.69x	2.57x	1.74x	1.29x
EV / EBITDA	8.08x	-9.57x	-365x	27x	-2.47x	-14.6x
EV / EBIT	10.2x	-8.25x	-100x	83.1x	-2.02x	-5.15x
EV / FCF	-9.34x	11.3x	-10x	-4.05x	34.9x	-271x
FCF Yield	-10.7%	8.85%	-9.97%	-24.7%	2.87%	-0.37%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.151	-0.22	0.19	0.025	-0.8925	-0.1865
Distribution rate	-	-	-	-	-	-
Net sales ¹	334.4	209.1	241	331.9	324.4	215.5
EBITDA ¹	49.53	-34.5	-3.1	31.6	-228	-19.12
EBIT ¹	39.37	-40.03	-11.31	10.26	-278.6	-54.07
Net income ¹	30.19	-43.46	45.3	7.935	-288.2	-62.9
Net Debt ¹	50.09	82.25	90.67	96.7	77.24	62.58
Reference price ²	1.7500	1.2400	4.2800	2.4600	1.4400	0.6400
Nbr of stocks (in thousands)	200,000	200,000	243,049	307,102	337,259	337,259
Announcement Date	2/21/20	2/28/21	3/1/22	2/28/23	3/1/24	2/28/25

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.($)
M VISION	-	-	-	-	606K
PUBLICIS GROUPE S.A.	12.3x	1.34x	6.06x	4.58%	24.36B
OMNICOM GROUP., INC.	9.11x	1.06x	5.63x	4.32%	23.04B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.27x	4.94x	8.98x	7.79%	10.07B
JCDECAUX SE	15.52x	-	-	3.27%	5.1B
CYBERAGENT, INC.	17.55x	0.63x	6.16x	1.38%	4.68B
WPP PLC	8.03x	0.62x	3.69x	5.8%	3.74B
NIQ GLOBAL INTELLIGENCE PLC	-34.88x	1.39x	5.9x	-.--%	3.31B
MAGNITE, INC.	30.75x	4.16x	11.67x	-.--%	3.04B
Average	8.71x	2.02x	6.87x	3.39%	8.59B
Weighted average by Cap.	10.24x	1.79x	6.44x	4.32%