Stock NATION NATION MULTIMEDIA GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nation Multimedia Group

Equities

NATION

TH0113A10Z07

Consumer Publishing

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-06 pm EDT 		5-day change 1st Jan Change
0.04 THB +33.33% Intraday chart for Nation Multimedia Group 0.00% -20.00%
Feb. 28 Nation Group Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Nation Group 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 1,546 691.6 691.6 1,424 488.2 610.2
Enterprise Value (EV) 1 2,507 906.4 1,099 2,079 654.5 858.2
P/E ratio 7.18 x 33.9 x -4.68 x -12.1 x 1.28 x -2 x
Yield - - - - - -
Capitalization / Revenue 1.12 x 0.57 x 0.52 x 2.03 x 0.52 x 0.67 x
EV / Revenue 1.81 x 0.75 x 0.83 x 2.96 x 0.7 x 0.94 x
EV / EBITDA -12 x -2.83 x -16.9 x -35.6 x -4.2 x -4.83 x
EV / FCF -11.2 x -1.64 x -22.7 x -6.72 x 22 x -3.01 x
FCF Yield -8.96% -60.9% -4.41% -14.9% 4.54% -33.2%
Price to Book 6.55 x 2.87 x 6.53 x 1,199 x 1.16 x 0.7 x
Nbr of stocks (in thousands) 4,067,970 4,067,970 4,067,970 4,067,970 4,067,970 12,203,911
Reference price 2 0.3800 0.1700 0.1700 0.3500 0.1200 0.0500
Announcement Date 8/16/19 6/25/20 3/1/21 2/28/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,382 1,205 1,326 702.8 939.2 910.6
EBITDA 1 -209.2 -320.6 -65.02 -58.42 -155.9 -177.5
EBIT 1 -348.7 -375.9 -119.2 -127.1 -203.3 -267.6
Operating Margin -25.23% -31.19% -8.99% -18.09% -21.65% -29.39%
Earnings before Tax (EBT) 1 631.7 -3.759 -147.9 -128.9 396.8 -286.9
Net income 1 215.2 20.38 -147.8 -118.1 381.5 -286
Net margin 15.57% 1.69% -11.14% -16.8% 40.63% -31.41%
EPS 2 0.0529 0.005010 -0.0363 -0.0290 0.0938 -0.0250
Free Cash Flow 1 -224.6 -552.2 -48.42 -309.6 29.71 -284.8
FCF margin -16.25% -45.81% -3.65% -44.06% 3.16% -31.27%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - 7.79% -
Dividend per Share - - - - - -
Announcement Date 8/16/19 6/25/20 3/1/21 2/28/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 962 215 407 656 166 248
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -4.596 x -0.6703 x -6.267 x -11.22 x -1.067 x -1.397 x
Free Cash Flow 1 -225 -552 -48.4 -310 29.7 -285
ROE (net income / shareholders' equity) 216% -0.56% -42.4% -49.1% 128% -44.4%
ROA (Net income/ Total Assets) -5.57% -9.21% -5.13% -5.55% -10.1% -12.3%
Assets 1 -3,863 -221.4 2,879 2,129 -3,794 2,321
Book Value Per Share 2 0.0600 0.0600 0.0300 0 0.1000 0.0700
Cash Flow per Share 2 0.0400 0.0100 0.0500 0.0100 0.0100 0
Capex 1 48.1 54.3 107 20.1 28.8 33.2
Capex / Sales 3.48% 4.5% 8.08% 2.86% 3.07% 3.65%
Announcement Date 8/16/19 6/25/20 3/1/21 2/28/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Newspaper Publishing

1st Jan change Capi.
NATION MULTIMEDIA GROUP Stock Nation Multimedia Group
-20.00% 9.96M
NEWS CORPORATION Stock News Corporation
-0.61% 14.16B
SONAECOM, SGPS, S.A. Stock Sonaecom, SGPS, S.A.
-10.00% 824M
D. B. CORP LIMITED Stock D. B. Corp Limited
-0.47% 581M
DAILY JOURNAL CORPORATION Stock Daily Journal Corporation
+10.14% 510M
REACH PLC Stock Reach plc
+6.81% 318M
GRUPO CLARÍN S.A. Stock Grupo Clarín S.A.
+178.26% 293M
GEDI GRUPPO EDITORIALE S.P.A. Stock GEDI Gruppo Editoriale S.p.A.
+0.55% 266M
REWORLD MEDIA Stock Reworld Media
-18.40% 169M
NORTH MEDIA A/S Stock North Media A/S
-5.85% 156M
Newspaper Publishing
  1. Stock Market
  2. Equities
  3. NATION Stock
  4. Financials Nation Multimedia Group
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW