Valuation VGI Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 07/09/2026			5-day change	1st Jan Change
0.9900 ^THB	-1.00%		-1.98%	+4.21%

08-14	VGI Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-04	VGI Public Company Limited Announces Resignation of Supa-us Tapaneeyakorn as Independent Director, Effective July 30, 2026	CI

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	20,890	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	6.45%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	5,510	5,730	5,874
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-60.74%	3.99%	2.51%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	50.8x	66x	66x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.58x	0.58x	0.58x
PEG	-	11.4x	-0x	-1x	0x	-0x	-2.9x	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	4.36x	4.06x	3.9x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	1.15x	1.11x	1.1x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-138x	-59.7x	-54.4x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	54x	31.5x	28.5x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	-4.56x	-36x	-86.4x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	-21.9%	-2.77%	-1.16%
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%	-	1.01%	1.01%	1.01%
EPS ²	-0.014	-0.006	-0.312	0.03	-0.05	0.0195	0.015	0.015
Distribution rate	-286%	-1,333%	-	43.3%	-	51.3%	66.7%	66.7%
Net sales ¹	4,098	4,889	4,813	5,219	4,646	4,789	5,151	5,361
EBITDA ¹	538.8	730.8	-588.9	1,037	-67.76	-40	-96	-108
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	415	346.5	353
Net Debt ¹	7,495	-5,457	-2,439	-17,503	-5,590	-15,380	-15,160	-15,016
Reference price ²	5.1000	3.9200	1.6700	2.9800	0.9300	0.9900	0.9900	0.9900
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	25/05/22	25/05/23	27/05/24	30/05/25	25/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STRÖER SE & CO. KGAA	13.77x	1.51x	5.1x	5.2%	2.44B
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.	-37.16x	4.07x	12.65x	-.--%	1.21B
ARABIAN CONTRACTING SERVICES COMPANY	-16.13x	3.59x	7.6x	-.--%	912M
PLAN B MEDIA	21.86x	3.16x	6.59x	3.77%	853M
VGI	51.28x	1.19x	-143.03x	1%	642M
MEGA-INFO MEDIA CO.,LTD.	31.23x	-	-	-	574M
Average	10.81x	2.70x	-22.22x	1.99%	1.11B
Weighted average by Cap.	6.54x	2.53x	-8.49x	2.73%