Valuation Yggdrazil Group Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
0.1800 ^THB	0.00%		-5.26%	-47.06%

08-13	Yggdrazil Group Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-29	Yggdrazil Group Public Company Limited Announces Board and Committee Changes, Effective May 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,186	5,985	5,328	4,304	349.2	204.7
Change	-	87.85%	-10.98%	-19.21%	-91.89%	-41.38%
Enterprise Value (EV) ¹	2,982	5,760	5,168	4,278	368	199.9
Change	-	93.18%	-10.27%	-17.22%	-91.4%	-45.68%
P/E	56.3x	53.4x	36.7x	62x	-0.64x	-8.06x
PBR	8.8x	14.5x	8.94x	6.91x	4.49x	3.7x
PEG	-	0.5x	-0.8x	-1.2x	0x	0.1x
Capitalization / Revenue	14.1x	21x	15.9x	13.8x	2x	2.8x
EV / Revenue	13.2x	20.2x	15.4x	13.7x	2.1x	2.74x
EV / EBITDA	41.6x	45.9x	37.4x	52x	-0.72x	-25.7x
EV / EBIT	51.9x	51.9x	40.8x	62.2x	-0.7x	-9.58x
EV / FCF	81x	150x	-64.5x	-33.5x	12.6x	4.54x
FCF Yield	1.23%	0.67%	-1.55%	-2.99%	7.95%	22%
Dividend per Share ²	0.2231	0.1748	0.259	-	-	-
Rate of return	1.69%	0.71%	2.93%	-	-	-
EPS ²	0.2338	0.463	0.241	0.1154	-0.9101	-0.0422
Distribution rate	95.4%	37.8%	107%	-	-	-
Net sales ¹	226.6	284.6	334.9	312.6	174.9	73.01
EBITDA ¹	71.59	125.6	138.3	82.31	-511.5	-7.776
EBIT ¹	57.41	111.1	126.6	68.78	-525.3	-20.87
Net income ¹	56.57	112	122.1	69.47	-547.9	-25.41
Net Debt ¹	-204.4	-225	-159.4	-26.1	18.84	-4.782
Reference price ²	13.1653	24.7314	8.8500	7.1500	0.5800	0.3400
Nbr of stocks (in thousands)	242,000	242,000	601,997	601,997	601,997	601,997
Announcement Date	2/25/21	2/25/22	2/27/23	2/28/24	2/25/25	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.($)
WARNER MUSIC GROUP CORP.	19.81x	2.55x	10.78x	2.73%	14.82B
TKO GROUP HOLDINGS, INC.	40.9x	3.09x	7.84x	1.64%	13.91B
BOLLORÉ SE	32.22x	1.88x	15.84x	2.35%	12.12B
SEGA SAMMY HOLDINGS INC.	17.68x	1.21x	9.86x	1.77%	4.22B
TOEI ANIMATION CO.,LTD.	26.83x	5.06x	15.91x	1.57%	4.05B
IMAX CORPORATION	36.47x	6.32x	14.9x	-.--%	2.86B
PRIME FOCUS LIMITED	44.41x	-	-	-	2.52B
TOEI COMPANY, LTD.	22.24x	1.24x	6.07x	0.33%	2.44B
Average	30.07x	3.05x	11.60x	1.48%	7.12B
Weighted average by Cap.	29.97x	2.76x	11.47x	1.95%