Valuation TV Direct OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-14	Tvd Holdings Public Company Limited Announces Board and Committee Changes, Effective May 14, 2026	CI
05-14	TVD Holdings 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	826.4	985	1,506	665.9	350.5	105.1
Change	-	19.19%	52.92%	-55.79%	-47.37%	-70%
Enterprise Value (EV) ¹	757.3	1,298	1,656	942.9	710.4	32.21
Change	-	71.36%	27.57%	-43.05%	-24.66%	-95.47%
P/E	26.8x	-3.65x	-3.82x	-1.56x	15.9x	5.92x
PBR	1.19x	1.81x	1.5x	1.04x	0.53x	0.15x
PEG	-	0x	0.2x	-0.28x	-0x	-0.3x
Capitalization / Revenue	0.23x	0.36x	0.71x	0.37x	0.26x	0.12x
EV / Revenue	0.21x	0.48x	0.78x	0.53x	0.52x	0.04x
EV / EBITDA	-37.9x	-5.07x	-3.74x	-2.29x	16.6x	-0.15x
EV / EBIT	-9.83x	-4.17x	-3.4x	-2.1x	41.8x	-0.14x
EV / FCF	75.3x	-4.53x	-8.28x	4.24x	46.3x	-0.12x
FCF Yield	1.33%	-22.1%	-12.1%	23.6%	2.16%	-862%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0402	-0.301	-0.2305	-0.2433	0.0126	0.0101
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,589	2,730	2,120	1,778	1,354	912.1
EBITDA ¹	-20	-256.1	-442.4	-412.2	42.86	-209.9
EBIT ¹	-77.06	-311.4	-486.4	-448	17	-222.3
Net income ¹	28.34	-259.8	-348.6	-419	22.13	17.77
Net Debt ¹	-69.02	312.8	149.4	277	359.9	-72.93
Reference price ²	1.0800	1.1000	0.8800	0.3800	0.2000	0.0600
Nbr of stocks (in thousands)	765,156	895,415	1,711,598	1,752,369	1,752,369	1,752,369
Announcement Date	2/25/21	2/25/22	2/28/23	2/28/24	2/27/25	2/27/26

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.($)
TRACTOR SUPPLY COMPANY	14.37x	1.09x	8.65x	3.18%	15.86B
AVOLTA AG	26.6x	1.25x	5.85x	2.32%	8.69B
JARIR MARKETING COMPANY	19.27x	1.8x	16.49x	5.02%	5.69B
JUMBO S.A.	9.26x	1.91x	5.48x	5.78%	3.45B
SALLY BEAUTY HOLDINGS, INC.	7.15x	0.54x	4.46x	-.--%	1.4B
WINMARK CORPORATION	32.55x	16.21x	24.97x	-	1.38B
UPBOUND GROUP, INC.	6.09x	0.54x	5.03x	7.41%	1.23B
MATAS A/S	8.88x	0.8x	5.6x	2.89%	518M
Average	15.52x	3.02x	9.57x	3.8%	4.78B
Weighted average by Cap.	17.47x	1.81x	9.17x	3.52%