Company Valuation: Thai Film Industries

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 389 4,207 2,356 1,346 1,178 841.3
Change - 981.31% -44% -42.86% -12.5% -28.57%
Enterprise Value (EV) 1 145.7 4,011 2,398 1,523 1,408 1,180
Change - 2,653.64% -40.23% -36.49% -7.52% -16.23%
P/E 15.7x -16.2x -7.24x -3.61x -3.5x -3.6x
PBR 1.06x 1.55x 0.99x 0.67x 0.59x 0.48x
PEG - 0x -0.3x -0.2x 0.35x 0.1x
Capitalization / Revenue 5,150x 13.9x 2.94x 3.54x 1.7x 1.78x
EV / Revenue 1,929x 13.3x 2.99x 4.01x 2.03x 2.5x
EV / EBITDA -1.76x -40.5x -12.7x -7.64x -6.74x -11.1x
EV / EBIT -0.91x -14.4x -6.25x -3.81x -3.46x -4.21x
EV / FCF -0.73x -12.5x -21.4x 51.1x -114x -46.6x
FCF Yield -137% -8% -4.68% 1.96% -0.88% -2.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0121 -0.0154 -0.0194 -0.0222 -0.02 -0.0139
Distribution rate - - - - - -
Net sales 1 0.0755 301.8 801.1 380 692.6 472.1
EBITDA 1 -82.68 -99.05 -188.6 -199.2 -208.9 -106.1
EBIT 1 -160 -277.8 -383.4 -400.2 -406.7 -280.5
Net income 1 26.39 -241.8 -325.6 -372.9 -336.1 -233.6
Net Debt 1 -243.3 -195.1 42.16 176.8 230.6 338.6
Reference price 2 0.1900 0.2500 0.1400 0.0800 0.0700 0.0500
Nbr of stocks (in thousands) 2,047,500 16,826,224 16,826,224 16,826,224 16,826,224 16,826,224
Announcement Date 2/10/21 2/23/22 2/23/23 2/22/24 2/24/25 2/26/26
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 24.9M
15.42x1.42x8.71x5.63% 21.34B
20.38x3.19x8.99x3% 20.05B
18.47x1.52x10.47x1.24% 17.06B
19.28x1.85x11.33x2.16% 13.9B
15.91x1.25x8.3x1.2% 12.46B
18.94x2.25x10.66x1.48% 11.88B
27.44x1.07x8.02x2.88% 8.59B
23.91x2.24x10.8x1.53% 8.08B
Average 19.97x 1.85x 9.66x 2.39% 12.6B
Weighted average by Cap. 19.17x 1.90x 9.60x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Thai Film Industries

Historical PBR trend

Valuation ratios - PBR - Thai Film Industries

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Thai Film Industries

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Thai Film Industries

  1. Stock Market
  2. Stocks
  3. TFI Stock
  4. Valuation Thai Film Industries