Yggdrazil Group Future Growth

Future criteria checks 6/6

Yggdrazil Group is forecast to grow earnings and revenue by 85.5% and 24.7% per annum respectively. EPS is expected to grow by 85.6% per annum. Return on equity is forecast to be 24.5% in 3 years.

Key information

85.5%

Earnings growth rate

85.6%

EPS growth rate

Entertainment earnings growth	-3.0%
Revenue growth rate	24.7%
Future return on equity	24.5%
Analyst coverage	Low
Last updated	25 Jun 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

SET:YGG - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	591	225	136	151	1
12/31/2025	617	211	111	146	2
12/31/2024	535	182	10	25	2
6/30/2024	282	-335	-162	-117	N/A
3/31/2024	313	69	-135	-88	N/A
12/31/2023	313	69	-92	-53	N/A
9/30/2023	364	123	18	36	N/A
6/30/2023	331	113	33	53	N/A
3/31/2023	338	123	60	88	N/A
12/31/2022	335	122	-24	34	N/A
9/30/2022	306	122	-11	58	N/A
6/30/2022	314	132	49	122	N/A
3/31/2022	310	127	40	108	N/A
12/31/2021	285	112	77	118	N/A
9/30/2021	277	97	104	156	N/A
6/30/2021	269	87	98	142	N/A
3/31/2021	234	59	79	117	N/A
12/31/2020	227	57	63	102	N/A
9/30/2020	212	44	28	43	N/A
6/30/2020	209	52	3	13	N/A
3/31/2020	203	54	-5	5	N/A
12/31/2019	196	49	19	27	N/A
9/30/2019	170	13	4	26	N/A
6/30/2019	167	4	12	35	N/A
3/31/2019	176	16	20	42	N/A
12/31/2018	174	21	13	34	N/A
12/31/2017	136	14	N/A	-1	N/A
12/31/2016	85	28	N/A	38	N/A
12/31/2015	83	29	N/A	22	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: YGG is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2%).

Earnings vs Market: YGG is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: YGG is expected to become profitable in the next 3 years.

Revenue vs Market: YGG's revenue (24.7% per year) is forecast to grow faster than the TH market (6.4% per year).

High Growth Revenue: YGG's revenue (24.7% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: YGG's Return on Equity is forecast to be high in 3 years time (24.5%)

Yggdrazil Group Future Growth

Future criteria checks 6/6

Key information

Recent future growth updates

Price target decreased to ฿14.00

Consensus forecasts updated

Recent updates

Yggdrazil Group Public Company Limited Announces Default on Debt Repayment to Export-Import Bank of Thailand

Investor sentiment deteriorates as stock falls 22%

Yggdrazil Group Public Company Limited Announces Resignation of Chayanant Tiyatrakarnchai as Director

Yggdrazil Group Public Company Limited Announces Resignation of Chayanant Tiyatrakarnchai as Director

Investor sentiment deteriorates as stock falls 58%

Yggdrazil Group Public Company Limited Announces Termination of Sirakarn Sudhikiat as Chief Financial Officer

Now 9.6% undervalued after recent price drop

Now 27% undervalued after recent price drop

Investor sentiment deteriorates as stock falls 16%

New minor risk - Market cap size

Now 23% overvalued

First quarter 2024 earnings released: EPS: ฿0.051 (vs ฿0.052 in 1Q 2023)

Now 20% overvalued after recent price rise

Now 25% overvalued after recent price rise

Now 21% overvalued after recent price rise

Full year 2023 earnings: EPS and revenues miss analyst expectations

Yggdrazil Group Public Company Limited, Annual General Meeting, Apr 23, 2024

Yggdrazil Group Public Company Limited Announces Appointment of Sirakarn Sudhikiat as CFO Effective February 1, 2024

Third quarter 2023 earnings released: EPS: ฿0.05 (vs ฿0.033 in 3Q 2022)

New major risk - Earnings quality

Second quarter 2023 earnings released: EPS: ฿0.043 (vs ฿0.06 in 2Q 2022)

Upcoming dividend of ฿0.067 per share at 3.8% yield

Investor sentiment improved over the past week

Upcoming dividend of ฿0.083 per share

No independent directors

Yggdrazil Group Public Company Limited Approves the Interim Dividend from 01-April-2022 to 31-September-2022, Payable on December 13, 2022

Second quarter 2022 earnings released: EPS: ฿0.06 (vs ฿0.13 in 2Q 2021)

Investor sentiment improved over the past week

Price target decreased to ฿14.00

Upcoming dividend of ฿0.11 per share

First quarter 2022 earnings: EPS exceeds analyst expectations

Yggdrazil Group Public Company Limited Approves Interim Dividend for the Operating Period from 01-Jan-2022 to 31-Mar-2022 Payable on 13-June-2022

Yggdrazil Group Public Company Limited Approves Interim Dividend for the Operating Period from 01-Jan-2022 to 31-Mar-2022 Payable on 15-June-2022

Investor sentiment deteriorated over the past week

No independent directors

Now 23% undervalued after recent price drop

Investor sentiment improved over the past week

Yggdrazil Group Public Company Limited, Annual General Meeting, Apr 26, 2022

Yggdrazil Group Public Company Limited Proposes Omission of Dividend for the Year 2021

Full year 2021 earnings: EPS exceeds analyst expectations

Consensus forecasts updated

Investor sentiment deteriorated over the past week

Upcoming dividend of ฿0.17 per share

Third quarter 2021 earnings released: EPS ฿0.17 (vs ฿0.11 in 3Q 2020)

Investor sentiment improved over the past week

Upcoming dividend of ฿0.15 per share

Second quarter 2021 earnings released: EPS ฿0.17 (vs ฿0.019 in 2Q 2020)

Upcoming dividend of ฿0.08 per share

First quarter 2021 earnings released: EPS ฿0.087 (vs ฿0.073 in 1Q 2020)

Yggdrazil Group Public Company Limited Announces Dividend for the Period from Jan. 1, 2021 to March 31, 2021, Payable on 11 June 2021

Upcoming dividend of ฿0.12 per share

Investor sentiment improved over the past week

New 90-day high: ฿24.80

Full year 2020 earnings released: EPS ฿0.31 (vs ฿0.38 in FY 2019)

Revenue and earnings miss expectations

Yggdrazil Group Public Company Limited, Annual General Meeting, Apr 16, 2021

New 90-day high: ฿18.60

New 90-day high: ฿17.90

Investor sentiment improved over the past week

New 90-day high: ฿14.30

New 90-day high: ฿13.70

Third quarter 2020 earnings released: EPS ฿0.11

Yggdrazil Group Public Company Limited, Annual General Meeting, Dec 23, 2020

First half earnings released

New 90-day high - ฿13.60

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies