Valuation Matching Maximize Solution

Stocks

End-of-day quote Thailand S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
0.9000 ^THB	-2.17%		+3.45%	+9.76%

05-14	Matching Maximize Solution Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-05	Matching Maximize Solution Public Company Limited Announces Board and Committee Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,212	1,462	1,532	1,126	867.6	640.9
Change	-	20.65%	4.81%	-26.53%	-22.92%	-26.13%
Enterprise Value (EV) ¹	1,426	1,611	1,710	1,278	982.1	716.3
Change	-	12.95%	6.12%	-25.23%	-23.17%	-27.07%
P/E	-7.13x	-88.8x	-23.5x	55.9x	69.9x	-12.6x
PBR	0.91x	1.11x	1.22x	0.88x	0.67x	0.52x
PEG	-	1x	-0x	-0x	-1.8x	0x
Capitalization / Revenue	4.85x	4.17x	4.46x	2.5x	1.84x	2.24x
EV / Revenue	5.71x	4.59x	4.98x	2.84x	2.08x	2.51x
EV / EBITDA	-15.4x	20.7x	72.8x	12.7x	10.1x	-72.6x
EV / EBIT	-7.63x	-223x	-30.3x	48x	39.5x	-8.92x
EV / FCF	-39.8x	23.1x	-305x	362x	21.7x	64.6x
FCF Yield	-2.51%	4.34%	-0.33%	0.28%	4.61%	1.55%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2173	-0.0211	-0.0835	0.0258	0.0159	-0.0651
Distribution rate	-	-	-	-	-	-
Net sales ¹	249.7	350.8	343.1	450.8	472.6	285.8
EBITDA ¹	-92.52	77.79	23.49	100.8	97.53	-9.868
EBIT ¹	-186.8	-7.237	-56.44	26.61	24.86	-80.28
Net income ¹	-169.9	-16.47	-65.26	20.13	12.42	-50.88
Net Debt ¹	214.6	149.3	177.6	152.6	114.5	75.35
Reference price ²	1.5500	1.8700	1.9600	1.4400	1.1100	0.8200
Nbr of stocks (in thousands)	781,629	781,629	781,629	781,629	781,629	781,629
Announcement Date	2/22/21 A	2/23/22 A	2/22/23 A	2/22/24 A	2/26/25 A	2/26/26 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.($)
MATCHING MAXIMIZE SOLUTION	-	-	-	-	21.62M
TKO GROUP HOLDINGS, INC.	44.86x	3.35x	8.43x	1.53%	15.09B
WARNER MUSIC GROUP CORP.	19.04x	2.48x	10.46x	2.87%	14.12B
BOLLORÉ SE	36.09x	2.48x	23.26x	2.16%	13.02B
TOEI ANIMATION CO.,LTD.	21.94x	3.83x	12.32x	1.87%	3.06B
SEGA SAMMY HOLDINGS INC.	12.5x	0.79x	6.66x	2.52%	2.75B
VIVENDI SE	30.18x	11.94x	39.32x	2.16%	2.46B
IMAX CORPORATION	31.72x	5.09x	11.75x	-.--%	2.19B
TOEI COMPANY, LTD.	17.91x	1.49x	6.84x	0.3%	2.22B
Average	26.78x	3.93x	14.88x	1.68%	6.1B
Weighted average by Cap.	30.97x	3.20x	14.05x	2.01%