|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.060 THB | +4.95% |
|
+12.77% | +11.58% |
| 05-25 | Vgi says loss for year 1.33 billion baht | RE |
| 05-25 | VGI Public Company Limited Proposes No Dividend Payment for the Fiscal Year Ended 31 March 2026 | CI |
Company Valuation: VGI
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 | 21,734 | - | - |
| Change | - | -0.08% | -57.4% | 218.8% | -67.07% | 10.75% | - | - |
| Enterprise Value (EV) 1 | 51,412 | 38,425 | 16,256 | 42,097 | 14,034 | 6,354 | 6,574 | 6,718 |
| Change | - | -25.26% | -57.7% | 158.97% | -66.66% | -54.72% | 3.46% | 2.19% |
| P/E | -364x | -653x | -5.35x | 99.3x | -18.6x | 106x | 106x | 106x |
| PBR | 1.51x | 1.56x | 0.8x | 1.71x | 0.56x | 0.62x | 0.62x | 0.62x |
| PEG | - | 11.4x | -0x | -1x | 0x | -1x | - | - |
| Capitalization / Revenue | 10.7x | 8.98x | 3.88x | 11.4x | 4.22x | 4.63x | 4.35x | 4.2x |
| EV / Revenue | 12.5x | 7.86x | 3.38x | 8.07x | 3.02x | 1.35x | 1.32x | 1.3x |
| EV / EBITDA | 95.4x | 52.6x | -27.6x | 40.6x | -207x | -37.6x | -28.6x | -29.3x |
| EV / EBIT | -187x | -57.3x | -15.2x | 85.6x | -22.3x | 62.3x | 36.1x | 32.6x |
| EV / FCF | -129x | -70.8x | -12.2x | 252x | -30.2x | -5.26x | -41.3x | -98.8x |
| FCF Yield | -0.77% | -1.41% | -8.21% | 0.4% | -3.32% | -19% | -2.42% | -1.01% |
| 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% | - | 0.94% | 0.94% | 0.94% |
| EPS 2 | -0.014 | -0.006 | -0.312 | 0.03 | -0.05 | 0.01 | 0.01 | 0.01 |
| Distribution rate | -286% | -1,333% | - | 43.3% | - | 100% | 100% | 100% |
| Net sales 1 | 4,098 | 4,889 | 4,813 | 5,219 | 4,646 | 4,698 | 4,998 | 5,176 |
| EBITDA 1 | 538.8 | 730.8 | -588.9 | 1,037 | -67.76 | -169 | -230 | -229 |
| 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 | 200 | 215 | 226 |
| Net Debt 1 | 7,495 | -5,457 | -2,439 | -17,503 | -5,590 | -15,380 | -15,160 | -15,016 |
| Reference price 2 | 5.100 | 3.920 | 1.670 | 2.980 | 0.930 | 1.060 | 1.060 | 1.060 |
| 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 A | 5/25/23 A | 5/27/24 A | 5/30/25 A | 5/25/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 106x | 1.49x | -41.35x | 0.94% | 669M | |
| 12.58x | 1.5x | 5.09x | 6.24% | 2.24B | |
| 45.81x | 3.38x | 5.48x | 0.65% | 1.3B | |
| -33.58x | 4.44x | 13.78x | -.--% | 1.23B | |
| 20.68x | 2.65x | 5.55x | 3.87% | 770M | |
| 28.06x | - | - | - | 511M | |
| Average | 29.92x | 2.69x | -2.29x | 2.34% | 1.12B | |
| Weighted average by Cap. | 21.99x | 2.62x | 1.94x | 2.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VGI Stock
- Valuation VGI
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
