First Time Loading...
V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 1.77 THB 3.51% Market Closed
Updated: May 5, 2024

Intrinsic Value

VGI PCL engages in the provision of advertising solutions. [ Read More ]

The intrinsic value of one VGI stock under the Base Case scenario is 0.48 THB. Compared to the current market price of 1.77 THB, VGI PCL is Overvalued by 73%.

Key Points:
VGI Intrinsic Value
Base Case
0.48 THB
Overvaluation 73%
Intrinsic Value
Price
V
Base Case Scenario

Valuation Backtest
VGI PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling VGI stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
VGI PCL

Provide an overview of the primary business activities
of VGI PCL.

What unique competitive advantages
does VGI PCL hold over its rivals?

What risks and challenges
does VGI PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for VGI PCL.

Provide P/S
for VGI PCL.

Provide P/E
for VGI PCL.

Provide P/OCF
for VGI PCL.

Provide P/FCFE
for VGI PCL.

Provide P/B
for VGI PCL.

Provide EV/S
for VGI PCL.

Provide EV/GP
for VGI PCL.

Provide EV/EBITDA
for VGI PCL.

Provide EV/EBIT
for VGI PCL.

Provide EV/OCF
for VGI PCL.

Provide EV/FCFF
for VGI PCL.

Provide EV/IC
for VGI PCL.

Show me price targets
for VGI PCL made by professional analysts.

What are the Revenue projections
for VGI PCL?

How accurate were the past Revenue estimates
for VGI PCL?

What are the Net Income projections
for VGI PCL?

How accurate were the past Net Income estimates
for VGI PCL?

What are the EPS projections
for VGI PCL?

How accurate were the past EPS estimates
for VGI PCL?

What are the EBIT projections
for VGI PCL?

How accurate were the past EBIT estimates
for VGI PCL?

Compare the revenue forecasts
for VGI PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of VGI PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of VGI PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of VGI PCL compared to its peers.

Compare the P/E ratios
of VGI PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing VGI PCL with its peers.

Analyze the financial leverage
of VGI PCL compared to its main competitors.

Show all profitability ratios
for VGI PCL.

Provide ROE
for VGI PCL.

Provide ROA
for VGI PCL.

Provide ROIC
for VGI PCL.

Provide ROCE
for VGI PCL.

Provide Gross Margin
for VGI PCL.

Provide Operating Margin
for VGI PCL.

Provide Net Margin
for VGI PCL.

Provide FCF Margin
for VGI PCL.

Show all solvency ratios
for VGI PCL.

Provide D/E Ratio
for VGI PCL.

Provide D/A Ratio
for VGI PCL.

Provide Interest Coverage Ratio
for VGI PCL.

Provide Altman Z-Score Ratio
for VGI PCL.

Provide Quick Ratio
for VGI PCL.

Provide Current Ratio
for VGI PCL.

Provide Cash Ratio
for VGI PCL.

What is the historical Revenue growth
over the last 5 years for VGI PCL?

What is the historical Net Income growth
over the last 5 years for VGI PCL?

What is the current Free Cash Flow
of VGI PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for VGI PCL.

Financials

Balance Sheet Decomposition
VGI PCL

Current Assets 8.3B
Cash & Short-Term Investments 5.8B
Receivables 2.1B
Other Current Assets 444m
Non-Current Assets 20.1B
Long-Term Investments 16.3B
PP&E 1.9B
Intangibles 1.5B
Other Non-Current Assets 431.1m
Current Liabilities 2.3B
Accounts Payable 265.6m
Accrued Liabilities 632.3m
Other Current Liabilities 1.4B
Non-Current Liabilities 2.8B
Long-Term Debt 298.4m
Other Non-Current Liabilities 2.5B
Efficiency

Earnings Waterfall
VGI PCL

Revenue
4.8B THB
Cost of Revenue
-3.4B THB
Gross Profit
1.4B THB
Operating Expenses
-2.4B THB
Operating Income
-990.5m THB
Other Expenses
-2.8B THB
Net Income
-3.8B THB

Free Cash Flow Analysis
VGI PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

VGI Profitability Score
Profitability Due Diligence

VGI PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
36/100
Profitability
Score

VGI PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

VGI Solvency Score
Solvency Due Diligence

VGI PCL's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
64/100
Solvency
Score

VGI PCL's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VGI Price Targets Summary
VGI PCL

Wall Street analysts forecast VGI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VGI is 2.34 THB with a low forecast of 1.38 THB and a high forecast of 3.57 THB.

Lowest
Price Target
1.38 THB
22% Downside
Average
Price Target
2.34 THB
32% Upside
Highest
Price Target
3.57 THB
102% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

VGI Price
VGI PCL

1M 1M
+7%
6M 6M
-21%
1Y 1Y
-43%
3Y 3Y
-70%
5Y 5Y
-81%
10Y 10Y
-66%
Annual Price Range
1.77
52w Low
1.4
52w High
3.3511
Price Metrics
Average Annual Return -13.71%
Standard Deviation of Annual Returns 17.55%
Max Drawdown -86%
Shares Statistics
Market Capitalization 19.8B THB
Shares Outstanding 11 194 519 666
Percentage of Shares Shorted
N/A

VGI Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

VGI PCL

Country

Thailand

Industry

Media

Market Cap

19.8B THB

Dividend Yield

4.68%

Description

VGI PCL engages in the provision of advertising solutions. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2012-10-11. The firm is engaged in the arrangement and provision of advertising services in Bangkok mass transit system (BTS) stations, inside BTS trains, on BTS train bodies, in office buildings, and other spaces and the rental of retail space at BTS stations. Its segment includes Transit segment, which provision of advertising services in BTS stations, inside BTS trains, on BTS train bodies, on BTS Column and the rental of retail space at BTS stations; Digital service segment, which provision of electronic payment services and other finance services such as insurance broker and digital loan; Distribution segment, which provision of sale and distribution of technologies products from China, including original equipment manufacturer (OEM) products; and Other segment, which provision of advertising services in office buildings, and others. Its subsidiaries include VGI Advertising Media Company Limited, and 888 Media Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
21 TST Tower, 9th Floor, Viphavadi-Rangsit Road,, Chomphon, Chatuchak
+6622738884
http://www.vgi.co.th

IPO

2012-10-11

Employees

-

Officers

COO & Executive Director
Mr. Kin Tak Chan
Executive Director
Mr. Kavin Kanjanapas
Chief Executive Officer
Mr. Shun Leung Lap
Chief Financial Officer
Ms. Chitkasem Moo-Ming
Billing & Accounting Director
Ms. Pitchapaksorn Jitopas
Chief Technology Officer
Mr. Chavin Kalayanamitr
Show More
Head of Investor Relations
Mr. Daniel Ross
Chief Sales Officer
Ms. Oranuch Rujirawona
Head of Internal Audit Division
Mr. Pipop Intaratut
Company Secretary
Ms. Prispakorn Pangwiphat
Show Less

See Also

Discover More
What is the Intrinsic Value of one VGI stock?

The intrinsic value of one VGI stock under the Base Case scenario is 0.48 THB.

Is VGI stock undervalued or overvalued?

Compared to the current market price of 1.77 THB, VGI PCL is Overvalued by 73%.