Subscribe

Workpoint Entertainment Public Company Limited (WORK.BK)

THB3.54 +0.00 (+0.00%)
TH SET Communication Services Entertainment
Address 99 Moo 2, Tambon Bang Poon 12000
Pathum Thani, TH
CEO Phanich Sodsee
IPO 2004-09-29
ISIN TH0788010005

Explore sections of this company profile

Description

Workpoint Entertainment Public Company Limited, through its subsidiaries, engages in the integrated entertainment media production and creative activities in Thailand. It operates through Business of Television Programs; Business of Movies; Business of Concerts and Plays; Business of Event Marketing; and Business of Sale of Goods and Rendering of Other Services segments. The company engages in digital television broadcasting; television programs production; animation; computer graphics; movies; concerts and plays; and event marketing activities. It operates the television program business for digital broadcasting through the Workpoint 23 channel and online platforms. The company also sells television program licenses and provides marketing services, including press release, festival, seminar, formal procedure, international convention, and other activities. In addition, it engages in the organization of concerts and plays; theatre space rental service business; artist management business; and movie business. The company was founded in 1989 and is headquartered in Pathum Thani, Thailand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB3.54 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
120.4K
Beta
0.34
Float Shares
138.43M
Free Float %
31.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.57% +0.57% -3.85% -13.37% -3.85% -21.17% -78.40% -85.36% -90.73% -71.52%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.54
DCF (Unlevered) 10.24 +189.1%
DCF (Levered) 13.53 +282.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
2.67
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -11.2% Q1'26: -29.1% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    +89.2% Q1'26: -80.6% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +5.4% Q1'26: -1.2% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -4.3% Q1'26: -11.7% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    -4.1% Q1'26: -8.1% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +0.0% Q1'26: -8.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    1.55× Q1'26: 1.97× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.37) × ERP
WACC = 85% × Ke + 15% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10.24 Current price: 3.54
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.39B
est: 2.39B (-0.3%)
2.63B
est: 2.51B (+4.8%)
3.85B
est: 3.83B (+0.7%)
3.59B
est: 3.49B (+2.9%)
2.77B
est: 3.08B (-9.9%)
2.28B
est: 1.95B (+16.7%)
2.23B
est: 2.31B (-3.8%)
2.44B
est: 2.37B (+3.1%)
2.42B
est: 2.28B (+6.1%)
2.34B
est: 2.19B (+7.0%)
2.08B
est: 1.96B (+6.0%)
2.02B
2.02B – 2.02B
+3.2% YoY
2.01B
2.01B – 2.01B
-0.4% YoY
2.04B
2.04B – 2.04B
+1.5% YoY
EBITDA
782.26M
est: 499.39M (+56.6%)
932.73M
est: 524.24M (+77.9%)
1.78B
est: 798.41M (+123.3%)
1.19B
est: 728.37M (+63.1%)
731.32M
est: 641.55M (+14.0%)
624.15M
est: 406.98M (+53.4%)
773.56M
est: 482.79M (+60.2%)
553.61M
est: 493.55M (+12.2%)
175.87M
est: 389.18M (-54.8%)
285.53M
est: 372.98M (-23.4%)
174.07M
est: 334.26M (-47.9%)
344.84M
344.84M – 344.84M
+3.2% YoY
343.30M
343.30M – 343.30M
-0.4% YoY
348.59M
348.59M – 348.59M
+1.5% YoY
EBIT
294.16M
est: 154.80M (+90.0%)
339.27M
est: 162.50M (+108.8%)
1.25B
est: 247.48M (+405.7%)
504.32M
est: 225.77M (+123.4%)
244.17M
est: 198.86M (+22.8%)
173.60M
est: 126.15M (+37.6%)
431.00M
est: 149.65M (+188.0%)
275.71M
est: 152.99M (+80.2%)
59.54M
est: 93.04M (-36.0%)
-196.66M
est: 89.17M (-320.6%)
-89.75M
est: 79.91M (-212.3%)
82.44M
82.44M – 82.44M
+3.2% YoY
82.07M
82.07M – 82.07M
-0.4% YoY
83.34M
83.34M – 83.34M
+1.5% YoY
Net Income
163.66M
est: 218.21M (-25.0%)
198.63M
est: 196.45M (+1.1%)
904.09M
est: 924.41M (-2.2%)
345.30M
est: 412.81M (-16.4%)
159.50M
est: 233.97M (-31.8%)
159.11M
est: 33.70M (+372.2%)
324.21M
est: 388.88M (-16.6%)
171.41M
est: 203.12M (-15.6%)
13.48M
est: -4.93M (+373.6%)
-201.02M
est: 13.25M (-1,617.5%)
-21.88M
est: 30.91M (-170.8%)
4.42M
4.42M – 4.42M
-85.7% YoY
-13.25M
-13.25M – -13.25M
-400.0% YoY
-8.83M
-8.83M – -8.83M
+33.3% YoY
SGA
753.93M
est: 689.42M (+9.4%)
822.31M
est: 723.72M (+13.6%)
859.62M
est: 1.10B (-22.0%)
858.79M
est: 1.01B (-14.6%)
836.78M
est: 885.68M (-5.5%)
788.41M
est: 561.84M (+40.3%)
602.26M
est: 666.51M (-9.6%)
615.82M
est: 681.35M (-9.6%)
654.28M
est: 639.72M (+2.3%)
703.44M
est: 613.08M (+14.7%)
639.77M
est: 549.45M (+16.4%)
566.83M
566.83M – 566.83M
+3.2% YoY
564.31M
564.31M – 564.31M
-0.4% YoY
573.00M
573.00M – 573.00M
+1.5% YoY
EPS
0.36
est: 0.49 (-27.2%)
0.48
est: 0.44 (+7.9%)
2.14
est: 2.09 (+2.2%)
0.78
est: 0.93 (-16.6%)
0.36
est: 0.53 (-32.1%)
0.36
est: 0.08 (+371.8%)
0.73
est: 0.88 (-17.1%)
0.39
est: 0.46 (-15.2%)
0.03
est: -0.01 (+373.3%)
-0.46
est: 0.03 (-1,633.3%)
-0.05
est: 0.07 (-170.7%)
0.01
0.01 – 0.01
-85.7% YoY
-0.03
-0.03 – -0.03
-400.0% YoY
-0.02
-0.02 – -0.02
+33.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-11 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-08 B 3/5 5/5 1/5 1/5 3/5 1/5 5/5
2026-05-07 B 3/5 5/5 1/5 1/5 3/5 1/5 5/5
2026-05-06 B 3/5 5/5 1/5 1/5 3/5 1/5 5/5
2026-05-05 B 3/5 5/5 1/5 1/5 3/5 1/5 5/5
2026-04-30 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-29 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-28 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-27 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-24 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-23 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-22 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-21 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-20 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-17 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5
2026-04-16 B- 2/5 5/5 1/5 1/5 2/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
28.73M
OE per share TTM
0.03
Owner's Yield
1.87%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
48.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-82.5K
Shares Outstanding
441.56M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Phanya Nirunkul Executive Chairman 215.0K male
Chalakorn Panyashom Chief Operating Officer & Director 180.0K male
Vichanee Srisawat Chief Marketing Officer & Director 180.0K female
Prapas Cholsaranon Vice Chairman & Deputy Chief Executive Officer 170.0K male
Phanich Sodsee Group Chief Executive Officer & Director 135.0K male
Flight Lieutenant Supadet Asawadumrongdet Chief Administrative Officer & Executive Director
Surakarn Sirimothya Chief Financial Officer, Secretary & Executive Director male
Dhanasak Hoonarak Chief Business Development Officer & Executive Director male
Chayan Chantawongsatorn Chief Production Officer & Executive Director male
Jutamas Pansomboon Chief Accountant and Accounting & Financial Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits