Valuation TV Thunder

Stocks

End-of-day quote Thailand S.E. 2026-11-06			5-day change	1st Jan Change
0.2200 ^THB	-4.35%		0.00%	-8.33%

08-14	TV Thunder Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	TV Thunder 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	496	832	568	336	256	192
Change	-	67.74%	-31.73%	-40.85%	-23.81%	-25%
Enterprise Value (EV) ¹	453	682.1	442.4	182	57	3.914
Change	-	50.58%	-35.14%	-58.87%	-68.67%	-93.13%
P/E	-134x	37.8x	-57.3x	-111x	-55.2x	-9.56x
PBR	0.82x	1.32x	0.95x	0.55x	0.41x	0.32x
PEG	-	-0x	0x	1.6x	-1x	-0x
Capitalization / Revenue	1.69x	2.77x	1.84x	1.75x	1.42x	1.59x
EV / Revenue	1.54x	2.27x	1.43x	0.95x	0.32x	0.03x
EV / EBITDA	34.6x	25.5x	179x	17.7x	5.1x	-0.4x
EV / EBIT	233x	41.6x	-57x	289x	29.7x	-0.21x
EV / FCF	11.9x	20.9x	-94.5x	7.84x	4.55x	-0.48x
FCF Yield	8.37%	4.79%	-1.06%	12.8%	22%	-206%
Dividend per Share ²	-	0.03	-	-	-	-
Rate of return	-	2.88%	-	-	-	-
EPS ²	-0.004628	0.0275	-0.0124	-0.003786	-0.005798	-0.0251
Distribution rate	-	109%	-	-	-	-
Net sales ¹	294	300.3	308.4	192.1	180.4	120.5
EBITDA ¹	13.1	26.73	2.465	10.28	11.19	-9.9
EBIT ¹	1.941	16.38	-7.759	0.6289	1.92	-18.65
Net income ¹	-3.703	22.03	-9.917	-3.029	-4.639	-20.07
Net Debt ¹	-43.05	-149.9	-125.6	-154	-199	-188.1
Reference price ²	0.6200	1.0400	0.7100	0.4200	0.3200	0.2400
Nbr of stocks (in thousands)	800,030	800,030	800,030	800,030	800,030	800,030
Announcement Date	2/23/21	2/23/22	2/22/23	2/22/24	2/21/25	2/23/26

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.($)
TV THUNDER	-	-	-	-	5.25M
PUBLICIS GROUPE S.A.	14.86x	1.62x	7.41x	3.82%	28.66B
OMNICOM GROUP., INC.	10.39x	1.09x	6.34x	3.81%	23.57B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.06x	6.23x	10.96x	6.01%	12B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	159.72x	0.6x	152.19x	-	7.02B
DENTSU GROUP INC.	12.04x	0.82x	5.19x	-.--%	6.34B
JCDECAUX SE	17.58x	1.46x	6.14x	2.66%	6.32B
NIQ GLOBAL INTELLIGENCE PLC	-63.48x	1.98x	8.3x	0%	6.02B
WPP PLC	18.09x	0.76x	4.6x	3.58%	5.89B
Average	22.91x	1.82x	25.14x	2.84%	10.65B
Weighted average by Cap.	19.54x	1.90x	17.85x	3.48%