|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.9400 THB | +2.17% |
|
+2.17% | -1.05% |
| 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 | 19,835 | - | - |
| Change | - | -0.08% | -57.4% | 218.8% | -67.07% | 1.08% | - | - |
| Enterprise Value (EV) 1 | 51,412 | 38,425 | 16,256 | 42,097 | 14,034 | 4,455 | 4,675 | 4,819 |
| Change | - | -25.26% | -57.7% | 158.97% | -66.66% | -68.25% | 4.94% | 3.08% |
| P/E | -364x | -653x | -5.35x | 99.3x | -18.6x | 94x | 94x | 94x |
| PBR | 1.51x | 1.56x | 0.8x | 1.71x | 0.56x | 0.55x | 0.55x | 0.55x |
| PEG | - | 11.4x | -0x | -1x | 0x | -1x | - | - |
| Capitalization / Revenue | 10.7x | 8.98x | 3.88x | 11.4x | 4.22x | 4.22x | 3.97x | 3.83x |
| EV / Revenue | 12.5x | 7.86x | 3.38x | 8.07x | 3.02x | 0.95x | 0.94x | 0.93x |
| EV / EBITDA | 95.4x | 52.6x | -27.6x | 40.6x | -207x | -26.4x | -20.3x | -21x |
| EV / EBIT | -187x | -57.3x | -15.2x | 85.6x | -22.3x | 43.7x | 25.7x | 23.4x |
| EV / FCF | -129x | -70.8x | -12.2x | 252x | -30.2x | -3.69x | -29.4x | -70.9x |
| FCF Yield | -0.77% | -1.41% | -8.21% | 0.4% | -3.32% | -27.1% | -3.4% | -1.41% |
| 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% | - | 1.06% | 1.06% | 1.06% |
| 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 | 5.1000 | 3.9200 | 1.6700 | 2.9800 | 0.9300 | 0.9400 | 0.9400 | 0.9400 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 94x | 0.95x | -26.36x | 1.06% | 598M | |
| 12.42x | 1.53x | 5.2x | 6.32% | 2.22B | |
| 21.52x | 3.07x | 4.71x | 0.64% | 1.32B | |
| -33.58x | 4.44x | 13.78x | -.--% | 1.23B | |
| 17.88x | 2.3x | 4.82x | 4.48% | 671M | |
| 29.19x | - | - | - | 531M | |
| Average | 23.57x | 2.46x | 0.43x | 2.5% | 1.09B | |
| Weighted average by Cap. | 15.00x | 2.49x | 3.67x | 3.07% |
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
Select your edition
All financial news and data tailored to specific country editions
