|
End-of-day quote
Thailand S.E.
06/11/2026
|
5-day change | 1st Jan Change | ||
| 0.9100 THB | -2.15% |
|
+2.25% | -4.21% |
| 29/10 | VGI Says SEC Actions Against Three Shareholders Do Not Involve Company | MT |
| 15/08 | VGI Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 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 | 19,202 | - | - |
| Change | - | -0.08% | -57.4% | 218.8% | -67.07% | -2.15% | - | - |
| Enterprise Value (EV) 1 | 51,412 | 38,425 | 16,256 | 42,097 | 14,034 | -795.8 | -460.8 | -93.83 |
| Change | - | -25.26% | -57.7% | 158.97% | -66.66% | -105.67% | 42.09% | 79.64% |
| P/E | -364x | -653x | -5.35x | 99.3x | -18.6x | 34.6x | 45.5x | 45.5x |
| PBR | 1.51x | 1.56x | 0.8x | 1.71x | 0.56x | 0.54x | 0.54x | 0.53x |
| PEG | - | 11.4x | -0x | -1x | 0x | -0x | -1.9x | - |
| Capitalization / Revenue | 10.7x | 8.98x | 3.88x | 11.4x | 4.22x | 4.01x | 3.76x | 3.58x |
| EV / Revenue | 12.5x | 7.86x | 3.38x | 8.07x | 3.02x | -0.17x | -0.09x | -0.02x |
| EV / EBITDA | 95.4x | 52.6x | -27.6x | 40.6x | -207x | -796x | 5.62x | 0.88x |
| EV / EBIT | -187x | -57.3x | -15.2x | 85.6x | -22.3x | 1.42x | 0.91x | 0.21x |
| EV / FCF | -129x | -70.8x | -12.2x | 252x | -30.2x | -5.1x | -9.4x | -1.77x |
| FCF Yield | -0.77% | -1.41% | -8.21% | 0.4% | -3.32% | -19.6% | -10.6% | -56.5% |
| 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% | - | 1.1% | 1.1% | 1.1% |
| EPS 2 | -0.014 | -0.006 | -0.312 | 0.03 | -0.05 | 0.0263 | 0.02 | 0.02 |
| Distribution rate | -286% | -1,333% | - | 43.3% | - | 38% | 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 | 1 | -82 | -106.5 |
| 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 | 5.1000 | 3.9200 | 1.6700 | 2.9800 | 0.9300 | 0.9100 | 0.9100 | 0.9100 |
| Nbr of stocks (in thousands) | 86,11,166 | 1,11,94,518 | 1,11,94,520 | 2,00,00,000 | 2,11,01,285 | 2,11,01,285 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.86x | 1.62x | 7.41x | 3.82% | 2.87TCr | |
| 10.39x | 1.09x | 6.34x | 3.81% | 2.36TCr | |
| 14.06x | 6.23x | 10.96x | 6.01% | 1.2TCr | |
| 159.72x | 0.6x | 152.19x | - | 702.1Cr | |
| 12.04x | 0.82x | 5.19x | -.--% | 633.95Cr | |
| 17.58x | 1.46x | 6.14x | 2.66% | 632.41Cr | |
| -63.48x | 1.98x | 8.3x | 0% | 602.3Cr | |
| 18.09x | 0.76x | 4.6x | 3.58% | 589.1Cr | |
| Average | 22.91x | 1.82x | 25.14x | 2.84% | 1.2TCr | |
| Weighted average by Cap. | 19.54x | 1.90x | 17.85x | 3.48% |
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
- VGI-R Stock
- Valuation VGI
Select your edition
All financial news and data tailored to specific country editions
