Valuation VGI Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2025-08-25			5-day change	1st Jan Change
2.060 ^THB	-.--%		-.--%	-

08-04	VGI Public Company Limited Announces Resignation of Supa-us Tapaneeyakorn as Independent Director, Effective July 30, 2026	CI
07-24	Vgi Public Company Limited Announces Resignation of Yaowarote Klinboon from Director, Effective July 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,917	43,883	18,695	59,600	19,624	20,468	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	4.3%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	5,088	5,308	5,452
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-63.74%	4.32%	2.71%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	97x	97x	97x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.57x	0.57x	0.57x
PEG	-	11.4x	-0x	-1x	0x	-1x	-	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	4.36x	4.1x	3.95x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	1.08x	1.06x	1.05x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-30.1x	-23.1x	-23.8x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	49.9x	29.2x	26.5x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	-4.21x	-33.4x	-80.2x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	-23.8%	-3%	-1.25%
Dividend per Share ²	0.04	0.08	-	0.013	-	0.01	0.01	0.01
Rate of return	0.78%	2.04%	-	0.44%	-	1.03%	1.03%	1.03%
EPS ²	-0.014	-0.006	-0.312	0.03	-0.05	0.01	0.01	0.01
Distribution rate	-286%	-1,333%	-	43.3%	-	100%	100%	100%
Net sales ¹	4,098	4,889	4,813	5,219	4,646	4,698	4,998	5,176
EBITDA ¹	538.8	730.8	-588.9	1,037	-67.76	-169	-230	-229
EBIT ¹	-275.3	-670.9	-1,068	491.5	-630.4	102	182	206
Net income ¹	-120.3	-64.88	-3,489	501.2	-1,064	200	215	226
Net Debt ¹	7,495	-5,457	-2,439	-17,503	-5,590	-15,380	-15,160	-15,016
Reference price ²	5.1000	3.9200	1.6700	2.9800	0.9300	0.9700	0.9700	0.9700
Nbr of stocks (in thousands)	8,611,166	11,194,518	11,194,520	20,000,000	21,101,285	21,101,285	-	-
Announcement Date	5/25/22	5/25/23	5/27/24	5/30/25	5/25/26	-	-	-

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.($)
STRÖER SE & CO. KGAA	14.6x	1.62x	5.5x	5.51%	2.57B
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.	-37.63x	4.08x	12.67x	-.--%	1.23B
ARABIAN CONTRACTING SERVICES COMPANY	34.3x	2.79x	4.52x	0.86%	974M
PLAN B MEDIA	21.97x	2.91x	5.99x	3.77%	800M
VGI	97x	1.08x	-30.11x	1.03%	619M
MEGA-INFO MEDIA CO.,LTD.	31.77x	-	-	-	582M
Average	27.00x	2.50x	-0.29x	2.23%	1.13B
Weighted average by Cap.	17.85x	2.40x	3.27x	3.01%