Subscribe

Yggdrazil Group Public Company Limited (YGG.BK)

THB0.18 -0.01 (-5.26%)
TH SET Communication Services Entertainment
Address 348 Soi Lat Phrao 10310
Bangkok, TH
CEO Prasob Juviwat
Website ygg-cg.com
IPO 2020-01-07
ISIN TH9564010006

Explore sections of this company profile

Description

Yggdrazil Group Public Company Limited specializes in providing a comprehensive range of computer graphics (CG) services for various media, including advertising campaigns, musical content, video productions, films, and animation. The company also operates in Thailand's gaming sector, offering game hosting and sales. Their extensive service portfolio includes 3D modeling, rigging, texturing, layout, animation, music composition, sound design, audio post-production, visual effects (VFX) simulation, lighting, rendering, compositing, and color grading. Additionally, they deliver end-to-end pre-production and post-production support for commercials, feature films, games, cinematic sequences, and television series. Established in 2006, Yggdrazil Group is headquartered in Bangkok, 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
THB0.18 -0.01 (-5.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.18
Float Shares
455.97M
Free Float %
75.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.26% -9.09% -13.04% -23.08% -41.18% -41.18% -50.00% -97.26% -96.56% -87.13% -87.13%
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
0.18
DCF (Unlevered) 0.07 -59.6%

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)
Rating 2025-07 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-7.81
Distress
Piotroski F-Score
1 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
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
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -58.3% Q1'26: -97.1% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    +95.4% Q1'26: -271.6% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    -46.5% Q1'26: -148.6% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -28.6% Q1'26: -408.0% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    -42.2% Q1'26: -58.8% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    -1.70× Q1'26: -0.82× (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 (-0.10) × ERP
WACC = 93% × Ke + 7% × Kd (19.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.07 Current price: 0.18
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 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
284.61M
est: 290.00M (-1.9%)
334.91M
est: 345.00M (-2.9%)
312.58M
est: 282.48M (+10.7%)
174.94M
est: 486.00M (-64.0%)
73.01M
est: 436.00M (-83.3%)
494.00M
494.00M – 494.00M
+13.3% YoY
EBITDA
135.51M
est: 30.91M (+338.4%)
143.06M
est: 36.77M (+289.1%)
92.36M
est: 7.22M (+1,178.5%)
-509.30M
est: 12.43M (-4,197.8%)
-5.18M
est: 11.15M (-146.4%)
12.63M
12.63M – 12.63M
+13.3% YoY
EBIT
114.97M
est: 14.33M (+702.1%)
124.19M
est: 17.05M (+628.3%)
68.05M
est: -16.51M (+512.2%)
-538.30M
est: -28.41M (-1,795.0%)
-20.87M
est: -25.48M (+18.1%)
-28.87M
-28.87M – -28.87M
-13.3% YoY
Net Income
112.05M
est: 172.64M (-35.1%)
122.13M
est: 120.40M (+1.4%)
69.47M
est: -334.90M (+120.7%)
-547.88M
est: 162.54M (-437.1%)
-25.41M
est: 132.44M (-119.2%)
144.48M
144.48M – 144.48M
+9.1% YoY
SGA
17.65M
est: 108.00M (-83.7%)
28.72M
est: 128.49M (-77.6%)
51.85M
est: 125.21M (-58.6%)
243.77M
est: 215.42M (+13.2%)
37.17M
est: 193.26M (-80.8%)
218.96M
218.96M – 218.96M
+13.3% YoY
EPS
0.19
est: 0.29 (-33.7%)
0.24
est: 0.20 (+20.0%)
0.12
est: -0.56 (+121.6%)
-0.91
est: 0.27 (-437.0%)
-0.04
est: 0.22 (-119.2%)
0.24
0.24 – 0.24
+9.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-18 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-15 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-14 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-13 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-12 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-11 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-08 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-07 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-06 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-05-05 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-04-30 C- 1/5 1/5 1/5 1/5 3/5 1/5 2/5
2026-04-29 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-28 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-27 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-24 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-23 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-22 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-21 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-20 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-17 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5
2026-04-16 C- 1/5 1/5 1/5 1/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-52.11M
OE per share TTM
-0.09
Owner's Yield
-43.28%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
24.3%

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
-101.8K
Shares Outstanding
602.00M

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
Pongsakorn Boonvorametee GM & Director male
Porravisa Kamsana Chief Accountant female
Prasob Juviwat Acting CEO & Director male
Watcharidpon Piyawatpanich Chief Accountant and Head of Accounting & Finance male
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