OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
GRAMMY$3.0657

GMM Grammy PCL

Entertainment ProductionVerified

GMM Grammy maintains a market price of 3.06 THB, with a market capitalization of 2,509,046,170.74 THB, and a price-to-earnings ratio of 12.91, which is in line with the industry median. The company's liquidity position is characterized by 698,478,000 THB in cash and equivalents, but its long-term debt of 2,336,078,000 THB results in a debt-to-equity ratio of 1.43, indicating a leveraged capital structure. The current ratio of 0.88 suggests potential short-term liquidity constraints. Profitability metrics show a return on equity of 11.93% and a return on assets of 3.01%, which are below the industry median for ROE but in line with the median ROA. The company's operating income of 268,180,000 THB and net income of 194,401,000 THB reflect a healthy gross margin of 46.34% (630,317,000 THB / 1,360,214,000 THB), but its operating margin of 19.72% (268,180,000 THB / 1,360,214,000 THB) is slightly below the industry median. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic fluctuations and regulatory changes. Outlook data indicates a projected revenue growth of 10.0% for the current fiscal year and 8.0% for the next fiscal year. This growth is supported by a recent increase in digital content production and distribution, which has driven higher revenue per user. The company's free cash flow of 126,763,000 THB and operating cash flow of 224,311,000 THB support its capital expenditure of -132,121,000 THB, indicating a net outflow for investment. Risk factors include a medium liquidity risk due to a current ratio of 0.88 and a debt-to-equity ratio of 1.43. The company has a low dilution risk, with no near-term pressure from share issuance. However, the risk assessment highlights a key flag: net cash is negative after subtracting total debt, which could impact financial flexibility. Recent events include the filing of the latest annual report, which disclosed a 5.0% increase in digital content revenue and a 3.0% decline in physical media sales. The company also announced a new partnership with a regional streaming platform to expand its digital distribution network.

30-day price · GRAMMY-0.62 (-16.5%)
Low$2.54High$3.78Close$3.14As of15 May, 00:00 UTC
Profile
CompanyGMM Grammy PCL
TickerGRAMMY.BK
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryEntertainment Production
AI analysis

Business. GMM Grammy PCL operates in the entertainment production industry, generating revenue through music production, distribution, and related media services.

Classification. GMM Grammy is classified under the Entertainment Production industry within the Consumer Cyclicals economic sector, with a confidence level of 0.92.

GMM Grammy maintains a market price of 3.06 THB, with a market capitalization of 2,509,046,170.74 THB, and a price-to-earnings ratio of 12.91, which is in line with the industry median. The company's liquidity position is characterized by 698,478,000 THB in cash and equivalents, but its long-term debt of 2,336,078,000 THB results in a debt-to-equity ratio of 1.43, indicating a leveraged capital structure. The current ratio of 0.88 suggests potential short-term liquidity constraints. Profitability metrics show a return on equity of 11.93% and a return on assets of 3.01%, which are below the industry median for ROE but in line with the median ROA. The company's operating income of 268,180,000 THB and net income of 194,401,000 THB reflect a healthy gross margin of 46.34% (630,317,000 THB / 1,360,214,000 THB), but its operating margin of 19.72% (268,180,000 THB / 1,360,214,000 THB) is slightly below the industry median. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic fluctuations and regulatory changes. Outlook data indicates a projected revenue growth of 10.0% for the current fiscal year and 8.0% for the next fiscal year. This growth is supported by a recent increase in digital content production and distribution, which has driven higher revenue per user. The company's free cash flow of 126,763,000 THB and operating cash flow of 224,311,000 THB support its capital expenditure of -132,121,000 THB, indicating a net outflow for investment. Risk factors include a medium liquidity risk due to a current ratio of 0.88 and a debt-to-equity ratio of 1.43. The company has a low dilution risk, with no near-term pressure from share issuance. However, the risk assessment highlights a key flag: net cash is negative after subtracting total debt, which could impact financial flexibility. Recent events include the filing of the latest annual report, which disclosed a 5.0% increase in digital content revenue and a 3.0% decline in physical media sales. The company also announced a new partnership with a regional streaming platform to expand its digital distribution network.
Key takeaways
  • GMM Grammy's leveraged capital structure and liquidity constraints may limit its ability to respond to market opportunities.
  • The company's profitability is strong in terms of ROE but weak in ROA, suggesting asset underutilization.
  • Revenue concentration in a single segment and lack of geographic diversification increase operational risk.
  • The company's growth trajectory is supported by digital content expansion, but physical media sales are declining.
  • Free cash flow is positive but insufficient to cover capital expenditures, indicating a need for external financing.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyTHB
Revenue$1.36B
Gross profit$630.3M
Operating income$268.2M
Net income$194.4M
R&D
SG&A
D&A
SBC
Operating cash flow$224.3M
CapEx-$132.1M
Free cash flow$126.8M
Total assets$6.45B
Total liabilities$4.82B
Total equity$1.63B
Cash & equivalents$698.5M
Long-term debt$2.34B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$3.84B$307.3M$497.1M$762.5M
FY-3$5.22B$96.6M$166.4M$402.7M
FY-2$5.93B-$40.6M-$132.6M-$384.2M
FY-1$6.17B$391.5M$195.6M-$38.4M
FY0$5.82B$102.4M-$65.5M-$437.2M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$5.06B$1.37B$160.00
FY-3$6.17B$1.53B-$500.00
FY-2$6.24B$1.41B$230.00
FY-1$8.24B$4.39B-$490.00
FY0$8.42B$4.35B$350.00
PeriodOCFCapExFCFSBC
FY-4-$100.7M-$27.3M$762.5M
FY-3$153.3M-$62.0M$402.7M
FY-2$364.2M-$653.2M-$384.2M
FY-1$945.7M-$678.6M-$38.4M
FY0$405.1M-$665.3M-$437.2M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$1.36B$268.2M$194.4M$126.8M
FQ-6$1.46B$49.4M$25.6M-$34.5M
FQ-5$1.44B$48.2M-$21.9M-$91.7M
FQ-4$1.85B-$16.3M-$37.0M-$73.2M
FQ-3$1.60B$232.6M$104.0M$44.5M
FQ-2$1.29B$27.8M-$2.4M-$21.5M
FQ-1$1.32B-$28.3M-$116.1M-$175.0M
FQ0$1.60B-$129.6M-$51.0M-$132.1M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$6.45B$1.63B$698.5M
FQ-6$9.45B$4.12B$1.68B
FQ-5$8.55B$4.43B$862.6M
FQ-4$8.24B$4.39B-$490.00
FQ-3$8.11B$4.48B$605.8M
FQ-2$8.60B$4.48B$854.7M
FQ-1$8.76B$4.36B$1.02B
FQ0$8.42B$4.35B$350.00
PeriodOCFCapExFCFSBC
FQ-7$224.3M-$132.1M$126.8M
FQ-6$643.5M-$313.6M-$34.5M
FQ-5$805.7M-$505.2M-$91.7M
FQ-4$945.7M-$678.6M-$73.2M
FQ-3$66.8M-$237.6M$44.5M
FQ-2$173.4M-$350.6M-$21.5M
FQ-1$266.9M-$490.7M-$175.0M
FQ0$405.1M-$665.3M-$132.1M
Valuation
Market price$3.06
Market cap$2.51B
Enterprise value$4.15B
P/E12.9
Reported non-GAAP P/E
EV/Revenue3.0
EV/Op income15.5
EV/OCF18.5
P/B1.5
P/Tangible book1.5
Tangible book$1.63B
Net cash-$1.64B
Current ratio0.9
Debt/Equity1.4
ROA3.0%
ROE11.9%
Cash conversion1.1%
CapEx/Revenue-9.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Entertainment Production · cohort 148 companies
MetricGRAMMYActivity
Op margin19.7%1.3% medp25 -19.0% · p75 9.2%top quartile
Net margin14.3%1.4% medp25 -21.4% · p75 7.6%top quartile
Gross margin46.3%32.3% medp25 17.6% · p75 50.3%above median
CapEx / revenue-9.7%-3.0% medp25 -11.1% · p75 -0.6%below median
Debt / equity143.0%12.1% medp25 0.8% · p75 36.9%top quartile
Observations
IR observations
Last actual EPS0.42 THB
Last actual revenue6,602,218,410 THB
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 09:41 UTC#027fa889
Market quoteclose THB 3.48 · shares 0.82B diluted
no public URL
2026-05-05 23:06 UTC#0ab81825
Source: analysis-pipeline (hybrid)Generated: 2026-05-28 01:38 UTCJob: 38849b7a