Valuation VGI

Stocks

End-of-day quote Thailand S.E. 2026-09-29			5-day change	1st Jan Change
0.9400 ^THB	+1.08%		-5.05%	-1.05%

08-14	VGI Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-04	VGI Public Company Limited Announces Resignation of Supa-us Tapaneeyakorn as Independent Director, Effective July 30, 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	19,835	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	1.08%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	4,455	4,675	4,819
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-68.25%	4.94%	3.08%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	48.2x	62.7x	62.7x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.55x	0.55x	0.55x
PEG	-	11.4x	-0x	-1x	0x	-0x	-2.7x	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	4.14x	3.85x	3.7x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	0.93x	0.91x	0.9x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-111x	-48.7x	-44.6x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	43.7x	25.7x	23.4x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	-3.69x	-29.4x	-70.9x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	-27.1%	-3.4%	-1.41%
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%	-	1.06%	1.06%	1.06%
EPS ²	-0.014	-0.006	-0.312	0.03	-0.05	0.0195	0.015	0.015
Distribution rate	-286%	-1,333%	-	43.3%	-	51.3%	66.7%	66.7%
Net sales ¹	4,098	4,889	4,813	5,219	4,646	4,789	5,151	5,361
EBITDA ¹	538.8	730.8	-588.9	1,037	-67.76	-40	-96	-108
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	415	346.5	353
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	0.9400	0.9400	0.9400
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.($)
VGI	47.69x	0.89x	-106.1x	1.08%	584M
STRÖER SE & CO. KGAA	13.35x	1.67x	5.64x	5.9%	2.31B
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.	-36.85x	4.06x	12.63x	-.--%	1.2B
PLAN B MEDIA	23.54x	3.59x	7.49x	3.36%	869M
ARABIAN CONTRACTING SERVICES COMPANY	-10.8x	4.33x	8.78x	-.--%	709M
MEGA-INFO MEDIA CO.,LTD.	30.45x	-	-	-	558M
Average	11.23x	2.91x	-14.31x	2.07%	1.04B
Weighted average by Cap.	7.09x	2.72x	-3.71x	3.03%