Valuation Matichon

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
3.040 ^THB	+1.33%		+2.70%	-3.80%

06-26	Matichon Public Company Limited Announces Board Changes, Effective July 1, 2026	CI
05-13	Matichon Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	819.2	1,668	1,492	1,418	1,196	585.7
Change	-	103.62%	-10.56%	-4.97%	-15.69%	-51.01%
Enterprise Value (EV) ¹	-45.65	578.6	599	661.8	372.7	-103.8
Change	-	1,367.5%	3.54%	10.47%	-43.69%	-127.86%
P/E	30.7x	7.62x	21.4x	46.4x	-35.8x	-5.33x
PBR	0.6x	1.08x	0.95x	0.92x	0.82x	0.42x
PEG	-	0x	-0.3x	-0.8x	0x	-0x
Capitalization / Revenue	1.23x	2.48x	2.19x	2.02x	2.02x	1.26x
EV / Revenue	-0.07x	0.86x	0.88x	0.94x	0.63x	-0.22x
EV / EBITDA	-0.81x	5.91x	6.56x	12.9x	-24.9x	1.29x
EV / EBIT	-1.42x	7.68x	8.61x	19.3x	-11.6x	1.05x
EV / FCF	-0.55x	7.23x	8.48x	102x	118x	3.16x
FCF Yield	-180%	13.8%	11.8%	0.98%	0.85%	31.7%
Dividend per Share ²	0.2	0.45	0.25	0.25	0.1	-
Rate of return	4.52%	5%	3.11%	3.27%	1.55%	-
EPS ²	0.1441	1.181	0.3763	0.1649	-0.1803	-0.5924
Distribution rate	139%	38.1%	66.4%	152%	-55.5%	-
Net sales ¹	664.1	673.6	682.5	702	590.4	464.2
EBITDA ¹	56.23	97.98	91.33	51.12	-14.97	-80.51
EBIT ¹	32.25	75.38	69.54	34.23	-32.22	-98.45
Net income ¹	26.71	218.9	69.75	30.56	-33.42	-109.8
Net Debt ¹	-864.9	-1,090	-893	-756.2	-822.8	-689.5
Reference price ²	4.420	9.000	8.050	7.650	6.450	3.160
Nbr of stocks (in thousands)	185,349	185,349	185,349	185,349	185,349	185,349
Announcement Date	2/25/21 A	2/25/22 A	2/28/23 A	2/29/24 A	2/28/25 A	2/27/26 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.($)
MATICHON	-	-	-	-	17.03M
PEARSON PLC	18.4x	2.26x	9.79x	2.24%	9.68B
VEND MARKETPLACES ASA	-14.43x	7.77x	20.06x	1.05%	5.32B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.88x	-	-	5.46%	3.46B
KADOKAWA CORPORATION	67.23x	1.34x	19.57x	0.84%	3.32B
LAGARDÈRE S.A.	9.66x	0.58x	4.67x	3.59%	3.08B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.23x	0.3x	2.14x	6.73%	2.75B
JOHN WILEY & SONS, INC.	13.42x	-	-	-	2.55B
TX GROUP AG	26.05x	1.72x	6.32x	3.2%	1.88B
Average	18.18x	2.33x	10.42x	3.3%	3.56B
Weighted average by Cap.	16.13x	2.82x	11.47x	2.87%