NATION BROADCASTING CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.81 THB | +1.25% |
|
+3.85% | -11.96% |
| Mar. 01 | King Gen Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 01 | King Gen Public Company Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 246.3 | 257 | 674.7 | 1,237 | 2,271 | 1,151 |
| Enterprise Value (EV) 1 | 127.6 | 273.5 | 590 | 1,362 | 1,902 | 1,254 |
| P/E ratio | -2.49 x | 0.63 x | 10.6 x | -11.9 x | -39 x | -29.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.58 x | 0.52 x | 0.74 x | 2.67 x | 14.4 x | 2.36 x |
| EV / Revenue | 0.3 x | 0.56 x | 0.65 x | 2.94 x | 12 x | 2.57 x |
| EV / EBITDA | 22.2 x | -35.4 x | 8.61 x | -38.6 x | -36 x | 63.4 x |
| EV / FCF | -1.83 x | -5.38 x | -52.7 x | -7.12 x | -17 x | 8.13 x |
| FCF Yield | -54.6% | -18.6% | -1.9% | -14% | -5.88% | 12.3% |
| Price to Book | 7.11 x | 0.6 x | 0.94 x | 2.01 x | 3.61 x | 1.65 x |
| Nbr of stocks (in thousands) | 535,437 | 535,437 | 1,124,417 | 1,124,417 | 1,124,417 | 1,250,814 |
| Reference price 2 | 0.4600 | 0.4800 | 0.6000 | 1.100 | 2.020 | 0.9200 |
| Announcement Date | 5/16/19 | 2/25/20 | 2/18/21 | 2/21/22 | 2/24/23 | 3/1/24 |
1THB in Million2THB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 423.2 | 492.5 | 911.5 | 462.6 | 157.9 | 488.4 |
| EBITDA 1 | 5.756 | -7.727 | 68.5 | -35.28 | -52.85 | 19.79 |
| EBIT 1 | -59.88 | -72.72 | -4.697 | -110.4 | -77.22 | -120.1 |
| Operating Margin | -14.15% | -14.76% | -0.52% | -23.87% | -48.91% | -24.59% |
| Earnings before Tax (EBT) 1 | -76.01 | 405.2 | 32.13 | -85.79 | -77.68 | -50.55 |
| Net income 1 | -98.79 | 405.2 | 43.07 | -103.8 | -58.25 | -37.14 |
| Net margin | -23.34% | 82.28% | 4.73% | -22.43% | -36.89% | -7.6% |
| EPS 2 | -0.1845 | 0.7568 | 0.0568 | -0.0923 | -0.0518 | -0.0311 |
| Free Cash Flow 1 | -69.63 | -50.83 | -11.2 | -191.3 | -111.9 | 154.3 |
| FCF margin | -16.45% | -10.32% | -1.23% | -41.36% | -70.85% | 31.58% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 779.68% |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/16/19 | 2/25/20 | 2/18/21 | 2/21/22 | 2/24/23 | 3/1/24 |
1THB in Million2THB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 16.5 | - | 125 | - | 104 |
| Net Cash position 1 | 119 | - | 84.7 | - | 369 | - |
| Leverage (Debt/EBITDA) | - | -2.13 x | - | -3.545 x | - | 5.242 x |
| Free Cash Flow 1 | -69.6 | -50.8 | -11.2 | -191 | -112 | 154 |
| ROE (net income / shareholders' equity) | -126% | 174% | 5.59% | -12.9% | -12.5% | -5.19% |
| ROA (Net income/ Total Assets) | -4.96% | -6.48% | -0.34% | -6.91% | -4.95% | -6.88% |
| Assets 1 | 1,993 | -6,255 | -12,759 | 1,503 | 1,177 | 539.7 |
| Book Value Per Share 2 | 0.0600 | 0.8100 | 0.6400 | 0.5500 | 0.5600 | 0.5600 |
| Cash Flow per Share 2 | 0.2200 | 0.0500 | 0.1500 | 0.0200 | 0.5000 | 0.1200 |
| Capex 1 | 9.49 | 46.7 | 94.9 | 10.1 | 4.4 | 64.4 |
| Capex / Sales | 2.24% | 9.49% | 10.41% | 2.18% | 2.79% | 13.18% |
| Announcement Date | 5/16/19 | 2/25/20 | 2/18/21 | 2/21/22 | 2/24/23 | 3/1/24 |
1THB in Million2THB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.96% | 27.36M | |
| +24.85% | 207B | |
| +9.98% | 16.08B | |
| -19.47% | 8.36B | |
| -15.67% | 7.93B | |
| 0.00% | 4.58B | |
| +37.01% | 4.24B | |
| +11.41% | 3.5B | |
| +46.62% | 2.68B | |
| +18.46% | 2.55B |
- Stock Market
- Equities
- KGEN Stock
- Financials Nation Broadcasting Corporation
