Valuation Matching Maximize Solution

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
0.8700 ^THB	-4.40%		-1.14%	+6.10%

05-14	Matching Maximize Solution Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-05	Matching Maximize Solution Public Company Limited Announces Board and Committee Changes	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	-	-	-	-	21.44M
TKO GROUP HOLDINGS, INC.	43.32x	3.22x	8.12x	1.58%	14.37B
WARNER MUSIC GROUP CORP.	19.89x	2.56x	10.83x	2.75%	14.75B
BOLLORÉ SE	36.57x	2.53x	23.74x	2.13%	13.22B
TOEI ANIMATION CO.,LTD.	22.93x	4.06x	13.04x	1.79%	3.23B
SEGA SAMMY HOLDINGS INC.	13.05x	0.82x	6.99x	2.41%	2.9B
VIVENDI SE	31.33x	12.21x	40.19x	2.08%	2.55B
IMAX CORPORATION	31.73x	5.1x	11.75x	-.--%	2.19B
TOEI COMPANY, LTD.	17.97x	1.5x	6.87x	0.3%	2.25B
Average	27.10x	4.00x	15.19x	1.63%	6.17B
Weighted average by Cap.	30.67x	3.22x	14.36x	1.99%