Stock GRAMMY GMM GRAMMY
Add to a list
To use this feature you must be a member
Log inSign up

Financials GMM Grammy

Equities

GRAMMY

TH0473010Z09

Entertainment Production

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
5.4 THB -2.70% Intraday chart for GMM Grammy -0.92% -14.29%
Feb. 28 GMM Grammy Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 GMM Grammy Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,920 8,445 7,462 10,905 8,363 5,166
Enterprise Value (EV) 1 4,961 8,191 7,870 12,107 9,782 6,902
P/E ratio 319 x 24.7 x -42.5 x 21.8 x 51 x -39.4 x
Yield - 2.91% - - - -
Capitalization / Revenue 0.71 x 1.27 x 1.48 x 2.81 x 1.58 x 0.87 x
EV / Revenue 0.71 x 1.23 x 1.56 x 3.11 x 1.84 x 1.16 x
EV / EBITDA 10.1 x 14.1 x 610 x 120 x 30.2 x 23.1 x
EV / FCF -67.4 x 20.7 x 19.9 x -21.3 x 15.3 x 11.4 x
FCF Yield -1.48% 4.83% 5.02% -4.7% 6.51% 8.74%
Price to Book 5.08 x 7.22 x 9.01 x 7.99 x 5.46 x 3.67 x
Nbr of stocks (in thousands) 819,950 819,950 819,950 819,950 819,950 819,950
Reference price 2 6.000 10.30 9.100 13.30 10.20 6.300
Announcement Date 2/28/19 2/28/20 2/28/21 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,977 6,634 5,032 3,888 5,310 5,931
EBITDA 1 490.4 582 12.9 100.7 323.5 298.3
EBIT 1 398.2 490.7 -67.18 -20.57 214.2 194.4
Operating Margin 5.71% 7.4% -1.33% -0.53% 4.03% 3.28%
Earnings before Tax (EBT) 1 173.2 464.3 -136.7 520 200 -36.43
Net income 1 15.43 341.9 -175.4 497.1 166.4 -132.6
Net margin 0.22% 5.15% -3.49% 12.79% 3.13% -2.24%
EPS 2 0.0188 0.4169 -0.2139 0.6100 0.2000 -0.1600
Free Cash Flow 1 -73.64 395.3 395.4 -568.8 637.3 603.1
FCF margin -1.06% 5.96% 7.86% -14.63% 12% 10.17%
FCF Conversion (EBITDA) - 67.93% 3,065.52% - 197% 202.13%
FCF Conversion (Net income) - 115.63% - - 382.98% -
Dividend per Share - 0.3000 - - - -
Announcement Date 2/28/19 2/28/20 2/28/21 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 40.9 - 408 1,202 1,419 1,737
Net Cash position 1 - 255 - - - -
Leverage (Debt/EBITDA) 0.0834 x - 31.65 x 11.93 x 4.386 x 5.82 x
Free Cash Flow 1 -73.6 395 395 -569 637 603
ROE (net income / shareholders' equity) 5.6% 30.3% -13.1% 42.2% 11.7% -8%
ROA (Net income/ Total Assets) 6.69% 8.35% -1.06% -0.28% 2.38% 1.95%
Assets 1 230.7 4,092 16,527 -179,857 6,980 -6,785
Book Value Per Share 2 1.180 1.430 1.010 1.670 1.870 1.710
Cash Flow per Share 2 0.6600 0.5500 0.8900 0.6900 0.9300 0.8200
Capex 1 85.8 55.5 65.9 27.3 62 54.3
Capex / Sales 1.23% 0.84% 1.31% 0.7% 1.17% 0.92%
Announcement Date 2/28/19 2/28/20 2/28/21 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Entertainment Production

1st Jan change Capi.
GMM GRAMMY Stock GMM Grammy
-14.29% 123M
BOLLORÉ SE Stock Bolloré SE
+7.87% 17.96B
VIVENDI SE Stock Vivendi SE
-1.14% 10.8B
TKO GROUP HOLDINGS, INC. Stock TKO Group Holdings, Inc.
+16.05% 7.79B
COMPAGNIE DE L'ODET SE Stock Compagnie de l'Odet SE
+1.10% 6.8B
TOEI ANIMATION CO.,LTD. Stock Toei Animation Co.,Ltd.
-31.72% 3.44B
ORIENTAL PEARL GROUP CO.,LTD. Stock Oriental Pearl Group Co.,Ltd.
-8.24% 3.37B
PT MD PICTURES TBK Stock PT MD Pictures Tbk
+24.49% 2.89B
SEGA SAMMY HOLDINGS INC. Stock Sega Sammy Holdings Inc.
+5.53% 2.8B
PT MNC DIGITAL ENTERTAINMENT TBK Stock PT MNC Digital Entertainment Tbk
-3.33% 2.17B
Other Entertainment Production
  1. Stock Market
  2. Equities
  3. GRAMMY Stock
  4. Financials GMM Grammy