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

Financials Wave Entertainment

Equities

WAVE

TH0397A10Z04

Miscellaneous Educational Service Providers

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
0.14 THB 0.00% Intraday chart for Wave Entertainment 0.00% -17.65%
May. 16 Wave Exponential Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 18 Wave Exponential Public Company Limited Announces Changes in Board of Directors CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 973.3 678.5 479 855.9 1,123 1,566
Enterprise Value (EV) 1 1,771 1,335 1,181 1,184 607.9 1,587
P/E ratio -5.04 x -10.6 x -1.61 x -1.24 x -4.65 x -91.5 x
Yield - - - - - -
Capitalization / Revenue 0.4 x 0.62 x 0.68 x 2.99 x 3.92 x 3.49 x
EV / Revenue 0.72 x 1.23 x 1.68 x 4.14 x 2.12 x 3.54 x
EV / EBITDA 20.2 x 26.6 x -16.5 x -52 x -3.54 x -110 x
EV / FCF -23 x -1.52 x 2.12 x 3.86 x -2.17 x -1.61 x
FCF Yield -4.34% -65.9% 47.1% 25.9% -46% -62.3%
Price to Book 1.16 x 0.81 x 0.58 x 6.57 x 1.29 x 1.64 x
Nbr of stocks (in thousands) 467,950 467,950 785,262 785,262 8,637,874 9,212,502
Reference price 2 2.080 1.450 0.6100 1.090 0.1300 0.1700
Announcement Date 2/28/19 2/28/20 2/25/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,455 1,087 701.2 286 286.1 448.3
EBITDA 1 87.7 50.14 -71.4 -22.79 -171.7 -14.39
EBIT 1 -108.2 -110.2 -122.7 -59.89 -187.9 -31.56
Operating Margin -4.41% -10.13% -17.49% -20.94% -65.68% -7.04%
Earnings before Tax (EBT) 1 -92.95 -64.13 -252.3 -655.5 -191 -20.32
Net income 1 -188.5 -64.11 -201.1 -692.8 -65.81 -15.9
Net margin -7.68% -5.9% -28.68% -242.19% -23% -3.55%
EPS 2 -0.4127 -0.1370 -0.3791 -0.8826 -0.0279 -0.001858
Free Cash Flow 1 -76.85 -879.7 556.1 307 -279.7 -987.8
FCF margin -3.13% -80.89% 79.31% 107.31% -97.77% -220.33%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/28/19 2/28/20 2/25/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 798 656 702 328 - 20.5
Net Cash position 1 - - - - 515 -
Leverage (Debt/EBITDA) 9.098 x 13.09 x -9.834 x -14.41 x - -1.426 x
Free Cash Flow 1 -76.8 -880 556 307 -280 -988
ROE (net income / shareholders' equity) -7.3% -5.69% -19.3% -145% -38.3% -2.3%
ROA (Net income/ Total Assets) -2.09% -2.07% -2.89% -2.67% -11.3% -1.39%
Assets 1 9,027 3,097 6,950 25,970 584.8 1,143
Book Value Per Share 2 1.790 1.790 1.040 0.1700 0.1000 0.1000
Cash Flow per Share 2 0.3800 0.1500 0.0200 0.0100 0.0300 0
Capex 1 259 156 44.7 3.87 33.4 6.52
Capex / Sales 10.57% 14.33% 6.37% 1.35% 11.68% 1.45%
Announcement Date 2/28/19 2/28/20 2/25/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Miscellaneous Educational Service Providers

1st Jan change Capi.
WAVE ENTERTAINMENT Stock Wave Entertainment
-17.65% 35.26M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. Stock New Oriental Education & Technology Group Inc.
+11.05% 12.93B
TAL EDUCATION GROUP Stock TAL Education Group
-7.21% 7.3B
GRAND CANYON EDUCATION, INC. Stock Grand Canyon Education, Inc.
+9.69% 4.26B
STRIDE, INC. Stock Stride, Inc.
+19.17% 3.01B
STRATEGIC EDUCATION, INC. Stock Strategic Education, Inc.
+22.46% 2.8B
LAUREATE EDUCATION, INC. Stock Laureate Education, Inc.
+16.41% 2.49B
ADTALEM GLOBAL EDUCATION INC. Stock Adtalem Global Education Inc.
+12.20% 2.46B
GAOTU TECHEDU INC. Stock Gaotu Techedu Inc.
+70.44% 1.61B
TIANLI INTERNATIONAL HOLDINGS LIMITED Stock Tianli International Holdings Limited
+52.01% 1.36B
Miscellaneous Educational Service Providers
  1. Stock Market
  2. Equities
  3. WAVE Stock
  4. Financials Wave Entertainment