Valuation M Vision Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/07/2026			5-day change	1st Jan Change
0.0600 ^THB	+20.00%		-.--%	-76.92%

09-02	M Vision Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI
01-16	M Vision Public Company Limited Announces Resignation of Dr. Preechawut Keesin as Independent Director, Effective January 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	248	1,040	755.5	485.7	215.8	87.69
Change	-	319.46%	-27.38%	-35.72%	-55.56%	-59.38%
Enterprise Value (EV) ¹	330.2	1,131	852.2	562.9	278.4	151.6
Change	-	242.45%	-24.65%	-33.95%	-50.54%	-45.54%
P/E	-5.64x	22.5x	98.4x	-1.61x	-3.43x	-0.71x
PBR	1.96x	4.53x	1.7x	2.55x	1.67x	3.22x
PEG	-	-0x	-1.1x	0x	0x	-0x
Capitalization / Revenue	1.19x	4.32x	2.28x	1.5x	1x	0.26x
EV / Revenue	1.58x	4.69x	2.57x	1.74x	1.29x	0.44x
EV / EBITDA	-9.57x	-365x	27x	-2.47x	14.7x	-1.59x
EV / EBIT	-8.25x	-100x	83.1x	-2.02x	-17.4x	-1.35x
EV / FCF	11.3x	-10x	-4.05x	34.9x	12.2x	3.91x
FCF Yield	8.85%	-9.97%	-24.7%	2.87%	8.18%	25.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.22	0.19	0.025	-0.8925	-0.1865	-0.3638
Distribution rate	-	-	-	-	-	-
Net sales ¹	209.1	241	331.9	324.4	215.5	342.9
EBITDA ¹	-34.5	-3.1	31.6	-228	18.94	-95.39
EBIT ¹	-40.03	-11.31	10.26	-278.6	-16	-112.7
Net income ¹	-43.46	45.3	7.935	-288.2	-62.9	-122.7
Net Debt ¹	82.25	90.67	96.7	77.24	62.58	63.94
Reference price ²	1.2400	4.2800	2.4600	1.4400	0.6400	0.2600
Nbr of stocks (in thousands)	200,000	243,049	307,102	337,259	337,259	337,259
Announcement Date	2/28/21 A	3/1/22 A	2/28/23 A	3/1/24 A	2/28/25 A	9/2/26 A

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.($)
PUBLICIS GROUPE S.A.	14.08x	1.53x	6.98x	4.03%	27.93B
OMNICOM GROUP., INC.	9.28x	1.01x	5.72x	4.45%	21.01B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.73x	5.1x	8.88x	7.29%	10.04B
JCDECAUX SE	16.83x	1.38x	4.33x	2.76%	6.16B
WPP PLC	19.87x	0.73x	4.37x	3.91%	5.54B
NIQ GLOBAL INTELLIGENCE PLC	-56.55x	1.83x	7.72x	0%	5.37B
CYBERAGENT, INC.	14.76x	0.5x	4.99x	1.6%	4.07B
MAGNITE, INC.	37.08x	4.83x	13.05x	-.--%	3.61B
Average	8.39x	2.11x	7.00x	3%	10.47B
Weighted average by Cap.	9.68x	1.88x	6.73x	3.87%