Valuation: VGI

Market Cap 2TCr 60Cr 53Cr 50Cr 45Cr 85Cr 5.78TCr 86Cr 597.4Cr 234.07Cr 2.95TCr 224.35Cr 219.45Cr 9.46TCr P/E 2027 *
48.7x
P/E 2028 * 63.3x
Enterprise Value 466.62Cr 14Cr 12Cr 12Cr 11Cr 20Cr 1.35TCr 20Cr 139.06Cr 54Cr 686.2Cr 52Cr 51Cr 2.2TCr EV / Sales 2027 *
0.97x
EV / Sales 2028 * 0.95x
Free-Float
43.25%
Yield 2027 *
1.05%
Yield 2028 * 1.05%
1 week+1.06%
Current month+3.26%
1 month-4.04%
3 months-5.94%
6 months+9.20%
1 week 0.93
Extreme 0.93
0.96
1 month 0.91
Extreme 0.91
1.01
Current year 0.77
Extreme 0.77
1.42
1 year 0.77
Extreme 0.77
1.49
3 years 0.77
Extreme 0.77
3.68
5 years 0.77
Extreme 0.77
7.25
10 years 0.77
Extreme 0.77
10.4
Manager TitleAgeSince
Chief Executive Officer 51 05/07/2018
Director of Finance/CFO 48 01/01/2022
Director of Finance/CFO 51 01/01/2016
Director TitleAgeSince
Director/Board Member 51 15/06/2000
Director/Board Member 71 01/01/1999
Director/Board Member 60 01/01/2007
Change 5-day change 1-year change 3-year change Capi.($)
0.00%+1.06% - - 60Cr
+1.50%+4.84%+18.25%+28.63% 2.72TCr
+0.69%+2.29%+0.61%+1.86% 2.1TCr
+3.59%+3.81%-36.81%-32.46% 1.06TCr
-4.15%-16.60% - - 751.08Cr
+6.80%+4.04%+94.12%+130.41% 689.84Cr
0.00%+1.12%+16.15%-16.76% 589.53Cr
+0.73%+1.56%+64.32%+57.23% 586.03Cr
-1.89%+1.66%+11.25%-48.53% 550.76Cr
0.00%+4.33%+27.88% - 533.58Cr
Average +0.77%+2.23%+24.47%+17.20% 1.06TCr
Weighted average by Cap. +1.09%+2.52%+16.45%+16.20%

Financials

2027 *2028 *
Net sales 478.9Cr 14Cr 13Cr 12Cr 11Cr 20Cr 1.38TCr 20Cr 142.72Cr 56Cr 704.25Cr 54Cr 52Cr 2.26TCr 515.1Cr 15Cr 14Cr 13Cr 12Cr 22Cr 1.49TCr 22Cr 153.51Cr 60Cr 757.49Cr 58Cr 56Cr 2.43TCr
Net income 42Cr 1.24Cr 1.1Cr 1.03Cr 93.47L 1.76Cr 119.7Cr 1.77Cr 12Cr 4.85Cr 61Cr 4.64Cr 4.54Cr 195.84Cr 35Cr 1.03Cr 92.23L 85.8L 78.04L 1.47Cr 100Cr 1.48Cr 10Cr 4.05Cr 51Cr 3.88Cr 3.79Cr 163.52Cr
Net Debt -1.54TCr -46Cr -41Cr -38Cr -35Cr -65Cr -4.44TCr -66Cr -458.34Cr -179.59Cr -2.26TCr -172.13Cr -168.37Cr -7.26TCr -1.52TCr -45Cr -40Cr -38Cr -34Cr -64Cr -4.37TCr -65Cr -451.79Cr -177.02Cr -2.23TCr -169.67Cr -165.96Cr -7.15TCr
Projected Income Statement - Annual - VGI
Logo VGI
VGI Public Company Limited is a Thailand-based company which provides offline-to-online marketing solutions. Its segments include Advertising, Digital Services and Distribution. Its Advertising segment is categorized into two main categories: Out-of-Home (OOH) advertising and online marketing services. Its OOH advertising is comprised of transit advertising, office building advertising and billboard and street furniture advertising (outdoor advertising). Its online marketing services are managed under the business unit named VGI Digital Lab. Its Digital Services segment includes Rabbit Group, which provides digital lifestyle solutions, including cashless payment services via Rabbit Card, insurance brokerage and financial products marketplace through online platform under Rabbit Care Co., Ltd. (RCare), and digital lending services under Rabbit Cash Co., Ltd. (RCash). Its Distribution segment offers a range of products and services through various channels, both offline and online.
Employees
-
Date Price Change Volume
09/26/09 THB 0.9500 0.00% 2,71,65,600
08/26/08 THB 0.9500 +1.06% 4,14,23,600
07/26/07 THB 0.9400 0.00% 2,89,98,400
06/26/06 THB 0.9400 0.00% 5,12,39,500
05/26/05 THB 0.9400 0.00% 1,46,22,600
Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-
Ratings Surperformance© - VGI
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.9500THB
Average target price
1.190THB
Spread / Average Target
+25.26%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - VGI