Valuation Matching Maximize Solution

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
0.8000 ^THB	-1.23%		-2.44%	-2.44%

08-10	Matching Maximize Solution Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Matching Maximize Solution Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,212	1,462	1,532	1,126	867.6	640.9
Change	-	20.65%	4.81%	-26.53%	-22.92%	-26.13%
Enterprise Value (EV) ¹	1,426	1,611	1,710	1,278	982.1	716.3
Change	-	12.95%	6.12%	-25.23%	-23.17%	-27.07%
P/E	-7.13x	-88.8x	-23.5x	55.9x	69.9x	-12.6x
PBR	0.91x	1.11x	1.22x	0.88x	0.67x	0.52x
PEG	-	1x	-0x	-0x	-1.8x	0x
Capitalization / Revenue	4.85x	4.17x	4.46x	2.5x	1.84x	2.24x
EV / Revenue	5.71x	4.59x	4.98x	2.84x	2.08x	2.51x
EV / EBITDA	-15.4x	20.7x	72.8x	12.7x	10.1x	-72.6x
EV / EBIT	-7.63x	-223x	-30.3x	48x	39.5x	-8.92x
EV / FCF	-39.8x	23.1x	-305x	362x	21.7x	64.6x
FCF Yield	-2.51%	4.34%	-0.33%	0.28%	4.61%	1.55%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2173	-0.0211	-0.0835	0.0258	0.0159	-0.0651
Distribution rate	-	-	-	-	-	-
Net sales ¹	249.7	350.8	343.1	450.8	472.6	285.8
EBITDA ¹	-92.52	77.79	23.49	100.8	97.53	-9.868
EBIT ¹	-186.8	-7.237	-56.44	26.61	24.86	-80.28
Net income ¹	-169.9	-16.47	-65.26	20.13	12.42	-50.88
Net Debt ¹	214.6	149.3	177.6	152.6	114.5	75.35
Reference price ²	1.5500	1.8700	1.9600	1.4400	1.1100	0.8200
Nbr of stocks (in thousands)	781,629	781,629	781,629	781,629	781,629	781,629
Announcement Date	2/22/21	2/23/22	2/22/23	2/22/24	2/26/25	2/26/26

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.($)
MATCHING MAXIMIZE SOLUTION	-	-	-	-	18.62M
LIVE NATION ENTERTAINMENT, INC.	-336.46x	1.45x	15.3x	-.--%	39.32B
UNIVERSAL MUSIC GROUP N.V.	20.3x	2.19x	10.51x	3.83%	29.06B
ROKU, INC.	51.93x	3.58x	26.43x	-.--%	22.62B
WARNER MUSIC GROUP CORP.	18.77x	2.45x	10.26x	2.88%	14.03B
TKO GROUP HOLDINGS, INC.	37.73x	2.91x	7.37x	1.78%	12.84B
BOLLORÉ SE	36.59x	2.21x	18.61x	2.37%	11.67B
PARAMOUNT SKYDANCE CORPORATION	55.02x	0.85x	6.67x	2.11%	10.66B
MADISON SQUARE GARDEN SPORTS CORP.	-357.93x	9.13x	-954.26x	-.--%	9.8B
TOHO CO., LTD.	26.54x	3.17x	13.57x	1.39%	8.26B
Average	-49.72x	3.10x	-93.95x	1.6%	15.83B
Weighted average by Cap.	-82.09x	2.68x	-45.55x	1.49%