Valuation VGI Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 20/10/2026			5-day change	1st Jan Change
1.140 ^THB	-0.87%		+20.00%	+20.00%

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	24,055	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	22.58%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	4,057	4,392	4,759
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-71.09%	8.26%	8.36%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	46.5x	57x	57x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.68x	0.68x	0.67x
PEG	-	11.4x	-0x	-1x	0x	-0x	-3.1x	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	5.02x	4.71x	4.48x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	0.85x	0.86x	0.89x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-101x	-45.8x	-44.1x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	7.22x	8.63x	10.5x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	26x	89.6x	89.8x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	3.84%	1.12%	1.11%
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%	-	0.88%	0.88%	0.88%
EPS ²	-0.014	-0.006	-0.312	0.03	-0.05	0.0245	0.02	0.02
Distribution rate	-286%	-1,333%	-	43.3%	-	40.8%	50%	50%
Net sales ¹	4,098	4,889	4,813	5,219	4,646	4,793	5,106	5,368
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	562	509	455
Net income ¹	-120.3	-64.88	-3,489	501.2	-1,064	560.5	411.5	448.5
Net Debt ¹	7,495	-5,457	-2,439	-17,503	-5,590	-19,998	-19,663	-19,296
Reference price ²	5.100	3.920	1.670	2.980	0.930	1.140	1.140	1.140
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PUBLICIS GROUPE S.A.	14.75x	1.6x	7.33x	3.87%	28.45B
OMNICOM GROUP., INC.	9.71x	1.04x	5.89x	4.17%	21.79B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.37x	5.87x	10.37x	6.4%	11.4B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	127.31x	0.52x	85.66x	-	6.41B
DENTSU GROUP INC.	11.89x	0.82x	5.14x	-.--%	6.26B
JCDECAUX SE	16.57x	1.38x	4.27x	2.82%	5.97B
WPP PLC	17.83x	0.75x	4.52x	3.68%	5.79B
NIQ GLOBAL INTELLIGENCE PLC	-57.79x	1.86x	7.83x	0%	5.48B
CYBERAGENT, INC.	15.63x	0.53x	5.35x	1.54%	4.24B
Average	18.81x	1.60x	15.15x	2.81%	10.64B
Weighted average by Cap.	16.97x	1.76x	12.04x	3.56%