I&I Group PCL
SET:IIG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its Industry Average (6.9), the stock would be worth ฿-2.42 (269% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -4.1 | ฿1.43 |
0%
|
| Industry Average | 6.9 | ฿-2.42 |
-269%
|
| Country Average | 8.6 | ฿-3.01 |
-311%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿620m
|
/ |
Oct 2025
฿-153.9m
|
= |
|
|
฿620m
|
/ |
Dec 2025
฿-61.6m
|
= |
|
|
฿620m
|
/ |
Dec 2026
฿56.6m
|
= |
|
|
฿620m
|
/ |
Dec 2027
฿100m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
I
|
I&I Group PCL
SET:IIG
|
176.4m THB | -4.1 | -1 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
226B USD | 16.9 | 21.4 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 37.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
123B USD | 8.6 | 16.1 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
8.6T INR | 11.6 | 18.1 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5.1T INR | 11.9 | 18.2 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.6T INR | 12.6 | 21.8 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
5.9T JPY | 11.3 | 12.3 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 9.9 | 39.1 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 9.9 | 38.8 | |
| JP |
|
NEC Corp
TSE:6701
|
5.5T JPY | 11.5 | 22.4 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
I&I Group PCL
Glance View
I&I Group Public Co., Ltd. is engaged in digital and technology business. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2020-08-06. The firm is engaged in providing consultation on computer systems and sales of subscription and support on computer software license, and provides services related to digital marketing to its clients. The firm operates through three segments: Customer Relationship program (Salesforce), Enterprise Resource Planning program (Oracle) and Consulting and Digital strategy services. Its services and solutions include business analytics and marketing strategy, technology, customer relationship and experience management, data management and placement service. Its subsidiaries include ICE Consulting Company Limited, I&I Experience Company Limited and Diginative Company Limited.
