Valuation VGI

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
0.9300 ^THB	+1.09%		-4.12%	-2.11%

08-15	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	19,624	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	0%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	4,244	4,464	4,608
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-69.76%	5.18%	3.23%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	47.7x	62x	62x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.54x	0.54x	0.54x
PEG	-	11.4x	-0x	-1x	0x	-0x	-2.7x	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	4.1x	3.81x	3.66x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	0.89x	0.87x	0.86x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-106x	-46.5x	-42.7x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	41.6x	24.5x	22.4x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	-3.51x	-28.1x	-67.8x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	-28.5%	-3.56%	-1.48%
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%	-	1.08%	1.08%	1.08%
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	0.9300	0.9300	0.9300
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	25/5/22	25/5/23	27/5/24	30/5/25	25/5/26	-	-	-

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.($)
VGI	47.69x	0.89x	-106.1x	1.08%	583M
PUBLICIS GROUPE S.A.	13.78x	1.49x	6.82x	4.11%	26.81B
OMNICOM GROUP., INC.	9.13x	0.99x	5.61x	4.43%	20.49B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.18B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.4x	1.35x	4.66x	2.82%	5.91B
DENTSU GROUP INC.	11.1x	0.77x	4.86x	-.--%	5.87B
WPP PLC	16.95x	0.73x	4.39x	3.93%	5.46B
NIQ GLOBAL INTELLIGENCE PLC	-53.6x	1.77x	7.46x	0%	5.09B
Average	22.81x	1.52x	2.86x	2.94%	9.67B
Weighted average by Cap.	17.94x	1.64x	11.90x	3.89%