YOLFTbeta
Wave Entertainment Public Company Limited

Wave Entertainment Public Company Limited

WAVE · BK · Consumer Defensive / Education & Training Services

0.03THB+0.01 (+50.00%)

Price History

Full chart

Market Stats

Previous Close0.02
Open0.02
Day Range0.02 – 0.03
52-Week Range0.01 – 0.05
Volume354.50K
Market Cap458.52M
P/E (TTM)1.33
Forward P/E7.94
EPS0.03
Dividend Yield0.00%
Beta0.60
50-Day Avg0.0376
200-Day Avg0.0288

About

Wave Exponential Public Company Limited, together with its subsidiaries, engages in the language institutions, integrated carbon credit, and wellness health care businesses in Thailand. The company operates an English language school under the trade name of Wall Street English; and provides integrated carbon credit consulting services, including consulting and advisory, climate projects and agriculture, warehousing, and marketing. It also focuses on developing products and solutions for human health and wellness; and growing and operating its own greenhouses to develop cannabis crops for medical purposes, as well as engaging in the investment business. The company was formerly known as Wave Entertainment Public Company Limited and changed its name to Wave Exponential Public Company Limited in May 2023. Wave Exponential Public Company Limited was incorporated in 1988 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorConsumer Defensive
  • IndustryEducation & Training Services
  • CEOMr. Julpas Kruesopon
  • Employees0
  • HeadquartersTararom Business Tower, Bangkok, Thailand, 10310, Thailand
  • Websitehttps://www.wave-groups.com

Leadership

  • Mr. Julpas KruesoponCEO & Independent Director · b. 1966
  • Mr. Kittipol ThanasitChief Financial Officer
  • Ms. Prapharat TangkawattanaDeputy Managing Director and Investment & Business Development Director
  • Mr. Chokechai TutiyapornLegal Department Director · b. 1958
  • Ms. Anchalee PuttapatimokHead of Compliance
  • Mr. Parinya SutthiyongHead of Internal Audit

Financials

Income Statement

Currency: THB2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.41B1.14B1.09B1.16B1.06B1.02B614.40M152.00M150.98M66.11M157.12M121.04M150.19M283.69M634.26M2.17B2.56B2.41B2.45B1.09B701.19M286.04M286.10M448.33M468.10M403.97M
Growth (%)--19.04%-4.24%+6.52%-8.89%-3.37%-40.05%-75.26%-0.67%-56.21%+137.65%-22.97%+24.09%+88.89%+123.57%+241.95%+18.08%-6.00%+1.98%-55.70%-35.52%-59.21%+0.02%+56.71%+4.41%-13.70%
Cost of Revenue824.17M673.10M703.13M739.18M605.04M643.59M430.38M108.04M144.85M53.83M94.43M82.44M107.68M200.80M449.03M1.30B1.68B1.72B1.60B592.74M383.48M214.29M247.97M267.09M286.82M249.30M
Gross Profit----455.59M381.26M184.02M43.96M6.14M12.28M62.69M38.59M42.52M82.89M185.23M869.10M876.71M691.10M853.29M494.70M317.71M71.75M38.12M181.24M181.28M154.67M
Gross Margin----42.95%37.20%29.95%28.92%4.07%18.58%39.90%31.88%28.31%29.22%29.20%40.07%34.23%28.71%34.76%45.49%45.31%25.08%13.32%40.43%38.73%38.29%
Operating Expense----305.44M248.90M166.12M284.90M28.12M67.43M59.12M57.98M85.99M79.73M109.06M809.18M829.07M927.05M961.51M519.23M432.13M62.52M202.56M213.51M1.24B204.11M
Operating Income30.45M-65.43M94.64M150.14M132.36M17.90M-240.94M-21.98M-55.14M3.57M-19.39M-43.48M3.16M76.17M59.91M47.64M-235.95M-108.22M-24.53M-114.42M9.23M-164.44M-32.27M-1.06B-49.44M
Operating Margin2.16%-5.99%8.13%14.16%12.91%2.91%-158.51%-14.56%-83.41%2.27%-16.02%-28.95%1.11%12.01%2.76%1.86%-9.80%-4.41%-2.26%-16.32%3.23%-57.48%-7.20%-226.77%-12.24%
EBITDA----127.71M167.81M52.20M-160.94M-15.46M-4.72M9.51M-16.29M-17.20M5.44M-6.73M190.21M243.25M-43.91M-128.65M-29.29M116.34M-505.65M-43.55M37.26M-1.01B4.59M
EBITDA Margin----12.04%16.37%8.50%-105.88%-10.24%-7.14%6.05%-13.46%-11.45%1.92%-1.06%8.77%9.50%-1.82%-5.24%-2.69%16.59%-176.78%-15.22%8.31%-215.19%1.14%
Net Income3.83M--93.76M87.71M90.47M40.89M-200.18M-23.49M-11.07M3.45M-12.96M-4.36M7.75M76.06M36.34M56.98M-268.32M-188.53M-83.75M-226.14M-688.38M-191.06M-15.90M-774.21M524.19M
Net Income Margin0.27%--8.05%8.27%8.83%6.66%-131.70%-15.56%-16.74%2.19%-10.71%-2.90%2.73%11.99%1.68%2.22%-11.15%-7.68%-7.70%-32.25%-240.66%-66.78%-3.55%-165.39%129.76%
Interest Expense00006320053.19K6.35M07.75M7.12M027.73M76.28M75.26M55.89M45.43M43.00M26.46M22.96M13.96M3.46M5.76M10.31M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.04%9.60%0.00%6.40%4.74%0.00%4.37%3.52%2.94%2.32%1.85%3.95%3.77%8.03%4.88%0.77%1.23%2.55%

Balance Sheet

Currency: THB2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.24B934.20M850.92M905.72M800.62M877.92M804.70M572.18M598.67M533.31M538.59M498.11M510.31M528.22M2.50B3.98B3.47B3.21B3.27B3.38B1.93B877.23M1.21B1.63B1.18B573.15M
Total Liabilities287.72M195.21M179.95M195.36M131.07M125.88M65.03M70.72M45.74M64.78M66.61M39.09M55.64M65.81M1.96B2.80B1.89B1.89B1.86B1.85B1.11B746.96M342.29M595.96M900.73M340.28M
Total Equity969.28M753.65M685.77M725.53M681.69M755.96M741.77M502.39M552.83M468.53M471.98M459.02M454.66M462.41M538.47M724.05M1.12B838.59M839.53M835.62M819.15M130.27M867.68M957.65M495.49M477.41M
Cash8.71M43.86M40.46M41.90M122.51M306.81M287.40M380.73M280.46M222.25M175.54M92.12M50.47M82.84M151.24M159.52M263.38M203.68M179.17M70.06M14.09M6.35M279.35M26.34M15.93M5.07M
Total Debt----7.85M--------8.37M1.28B1.80B1.17B1.11B982.79M728.49M743.20M339.66M77.71M46.86M101.87M144.03M
Net Debt-----114.66M-306.81M-287.40M-380.73M-280.46M-222.25M-175.54M-92.12M-50.47M-74.47M1.13B1.64B903.43M908.61M803.62M658.43M729.11M333.31M-201.64M20.52M85.94M138.95M

Cash Flow

Currency: THB2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow300.01M189.00M100.74M187.71M112.27M124.32M106.19M-3.28M-38.26M-17.10M-54.44M-17.10M-14.17M16.79M39.85M158.45M34.41M-70.74M145.10M199.22M229.28M78.60M-200.40M-688.37M-282.98M12.23M
Investing Cash Flow----65.25M76.17M-70.52M135.82M-62.01M-41.11M7.73M-66.32M-27.48M15.58M-1.24B-542.32M359.64M64.13M-172.17M-118.95M-376.85M213.35M-12.83M400.40M-3.37M-8.88M
Financing Cash Flow-----213.36M-16.20M-55.08M-39.20M-----1.27B1.27B392.15M-290.20M-53.27M4.85M11.09M-91.82M-321.88M536.43M54.01M275.94M-15.73M
Capital Expenditure79.50M48.51M4.47M6.50M8.66M6.05M76.74K4.02M16.54M326.63K1.82M284.68K498.25K2.37M7.12M225.75M176.88M119.89M270.22M161.89M48.26M6.11M55.57M10.65M3.75M8.88M
Free Cash Flow220.51M140.49M96.28M181.21M103.61M118.27M106.11M-7.30M-54.80M-17.43M-56.26M-17.38M-14.67M14.42M32.72M-67.30M-142.47M-190.63M-125.12M37.32M181.02M72.49M-255.96M-699.02M-286.73M3.35M
Dividends Paid---54.00M32.40M16.20M55.08M39.20M------1641.61M4.31M1.50M--------
FCF to OCF73.50%74.34%95.57%96.54%92.28%95.14%99.93%222.57%143.24%101.91%103.34%101.67%103.52%85.88%82.13%-42.48%-413.99%269.48%-86.23%18.73%78.95%92.23%127.73%101.55%101.33%27.38%
Dividend Paid to FCF---29.80%31.27%13.70%51.91%-536.70%------0.00%-61.83%-3.03%-0.79%--------

Earnings

Report DateFeb 20, 2005May 9, 2005Feb 8, 2006Aug 2, 2006Feb 15, 2008May 4, 2009Aug 20, 2009Feb 15, 2010Feb 18, 2013May 6, 2013Aug 28, 2013Nov 5, 2013Feb 17, 2014May 5, 2014Sep 3, 2014Nov 11, 2014Feb 16, 2015May 4, 2015Sep 2, 2015Nov 10, 2015Feb 15, 2016May 11, 2016Aug 15, 2016Nov 8, 2016Feb 20, 2017May 15, 2017Aug 14, 2017Nov 7, 2017Feb 19, 2018May 14, 2018Aug 13, 2018Nov 6, 2018Feb 18, 2019May 13, 2019Aug 12, 2019Nov 5, 2019Feb 17, 2020May 11, 2020Aug 17, 2020Nov 10, 2020Feb 15, 2021May 17, 2021Aug 13, 2021Nov 9, 2021May 16, 2022Aug 11, 2022Nov 8, 2022Feb 27, 2023May 11, 2023Aug 10, 2023Nov 10, 2023Feb 29, 2024May 16, 2024Aug 14, 2024Nov 12, 2024Feb 26, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate0.060.080.050.03----------------------------------------------------------
EPS Actual0.120.060.090.02-0.01-0.00-0.01-0.00-0.010.020.00-0.050.04-0.000.080.02-0.050.030.000.01-0.01-0.000.000.010.02-0.04-0.03-0.03-0.04-0.03-0.03-0.02-0.01-0.02-0.00-0.010.00-0.030.01-0.01-0.070.00-0.00-0.010.00-0.00-0.01-0.00-0.00-0.000.00-0.00-0.000.000.00-0.07-0.000.020.010.02-0.00-0.00
Surprise100.00%-25.00%80.00%-33.33%----------------------------------------------------------
TimingAfter-hoursPre-marketPre-marketPre-marketPre-market-Pre-market-------------------------------------------------------

Key Statistics & Ratios

Market Cap458.52M
Enterprise Value466.41M
Trailing P/E1.33
Forward P/E7.94
PEG Ratio0.32
Price / Sales1.16
Price / Book0.76
EPS0.03
Book Value0.04
Revenue (TTM)394.35M
Gross Profit (TTM)135.82M
EBITDA-56.33M
Profit Margin29.34%
Operating Margin-10.48%
Return on Equity42.70%
Return on Assets-3.20%
Shares Outstanding11.46B
Shares Float8.73B
Beta0.60
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20071×
0.03Apr 4, 2007
20061×
0.04Mar 30, 2006
20051×
0.01Aug 16, 2005
20041×
0.02Apr 5, 2004
20031×
0.03Sep 2, 2003
19981×
0.01Apr 2, 1998
19971×
0.02Apr 1, 1997
19961×
0.03Apr 1, 1996

Stock Splits

  • May 8, 202440:39
  • Sep 20, 202224946:6629
  • Sep 3, 2020515:416
  • Feb 29, 2016767:765
  • May 26, 201510:1
  • Nov 28, 1996141:104