MISS GRAND INTERNATIONAL PUBLIC COMPANY LIMITED

MISS GRAND INTERNATIONAL PUBLIC COMPANY LIMITED

4.56
THB
-0.06
(-1.30%)
0.27EPS
22.90P/E
1.30BMarket Cap
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
0.16
0.63
1.6
1.63
1.5
3.98
5.32
7.23
6.66
Basic EPS, GAAP
0.01
0.05
0.21
0.14
0.23
0.77
0.58
0.68
0.27
Free Cash Flow per Basic Share
- -
- -
0.26
0.25
0.28
0.14
0.17
-0.77
0.13
Dividend per Share
- -
- -
0.07
0.26
0.19
0.1
0.35
0.23
- -
Book Value per Share
0.04
0.08
0.35
0.34
0.5
2.17
2.14
2.55
2.31
Tangible Book Value per Share
0.04
0.08
0.34
0.33
0.48
2.13
2.03
1.84
1.55
Basic Weighted Avg Shares
210
210
210
210
210
154
210
210
210
Sales/Revenue/Turnover
33
132
337
342
315
612
1,118
1,518
1,400
Operating Margin (%)
4.17
9.66
17.04
10.64
19.03
24.33
48.18
53.36
50.79
Depreciation Expense
- -
- -
1
1
2
15
16
23
27
Net Income, GAAP
1
11
45
29
48
119
121
143
57
Effective Tax Rate (%)
20.6
15.62
21.98
20.49
20.47
20.29
20.17
19.9
23.86
Profit Margin (%)
3.4
8.15
13.3
8.48
15.19
19.48
10.83
9.45
4.06
Working Capital
7
17
66
64
95
295
159
139
-13
LT Debt
- -
- -
1
- -
- -
- -
- -
4
161
Total Equity
8
18
73
71
104
455
449
544
491
Return on Invested Capital (%)
- -
45.96
71.76
35.76
51.43
41.1
26.54
25.77
8.31
Return on Capital (%)
- -
47.65
80.42
39.69
53.78
42.56
26.8
25.57
8.62
Return on Common Equity (%)
- -
85.12
99.11
40.22
54.44
42.65
26.81
29.09
11.7

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
125
132
205
LT Borrowings
- -
- -
- -
LT Finance Leases
4
156
161
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
210
210
210
Market Capitalization
1,187
1,113
1,302

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
352
421
278
Cash, Cash Equivalents & STI
135
153
55
Accounts Receivable, Net
27
37
18
Inventories
23
36
25
Total Current Liabilities
213
391
290
Payables & Accruals
36
203
32
ST Debt
125
132
205
Deferred Revenue
46
52
50

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
79.93%
21.16%
Free Cash Flow
- -
-112.73%
-566.42%
Net Income, GAAP
- -
39.76%
18.34%
Sales/Revenue/Turnover
- -
41.27%
35.73%
Total Cash Common Dividend
- -
111.82%
-34%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
151
231
129
222
1,118
2025
313
101
234
869
1,518
2026
173
123
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.1
0.28
0.04
0.16
0.58
2025
0.43
0.01
0.21
0.03
0.68
2026
0.08
-0.05
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.2
0.15
- -
- -
0.35
2025
- -
0.23
- -
- -
0.23
2026
- -
- -
- -
- -
- -

Company Description

CEO
Nawat Itsaragrisil
Sector
Distribution services
Industry
Medical distributors
Address
Bangkok Thailand
IPO Date
Dec 14, 2023
Business
Miss Grand International Public Company Limited is a Thailand-based entertainment, media, and consumer commerce enterprise engaged in organizing international beauty pageants, managing talent, producing multimedia content, and retailing consumer lifestyle and wellness products. Founded in 2013 and headquartered in Bangkok, Thailand, the company conducts operations across four primary business divisions: Commerce, Pageant Management, Artist Management, and Media and Entertainment. In its Commerce segment, the company develops, markets, and distributes consumer goods under proprietary brands such as NangNgam and MGI; product categories comprise skincare and cosmetics, including facial serums, whitening creams, sunscreens, and anti-aging treatments; health and dietary supplements, including collagen and wellness formulations; instant functional beverages, including instant coffee blends and bird's nest drinks; and packaged specialty foods, including crispy chili snacks and processed seafood, distributed primarily via social commerce live streaming, digital marketplaces, and traditional retail channels. In its Pageant Management segment, the company owns, organizes, and commercializes the intellectual property rights for premier beauty competitions, notably Miss Grand Thailand and Miss Grand International; commercial activities include the licensing of national and provincial franchise rights to regional directors globally, securing corporate sponsorships, monetizing broadcast and digital streaming rights, and managing event ticketing. In its Artist Management segment, the company represents and manages beauty pageant winners, actors, singers, and digital influencers; service offerings include brand ambassadorship arrangements, product endorsements, commercial appearances, performance bookings, and influencer marketing campaigns. In its Media and Entertainment segment, the company produces digital media content, reality programs, music singles, feature films, drama series, and organizes live events, including concerts and international fan meetings across Thailand and overseas markets. In recent operational developments, the company completed its initial public offering and listed its ordinary shares on the Stock Exchange of Thailand's Market for Alternative Investment under the ticker symbol MGI; accelerated its commercial expansion into digital live-stream retailing across major social platforms; diversified into original film and scripted series production; pursued strategic corporate equity investments to integrate retail technologies; and broadened its international pageant franchise network across Asia, the Americas, Europe, and Africa.