Valuation BCPG

Stocks

End-of-day quote Thailand S.E. 2026-08-24			5-day change	1st Jan Change
7.100 ^THB	-1.39%		+1.43%	+5.19%

08-12	PetroEnergy Resources Corporation acquired 40% stake in PetroWind Energy Inc. from BCPG Public Company Limited for PHP 1.8 billion.	CI
08-05	BCPG Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,728	29,658	26,363	16,626	20,221	21,270	-	-
Change	-	-14.6%	-11.11%	-36.93%	21.62%	5.19%	-	-
Enterprise Value (EV) ¹	52,601	33,744	56,642	37,685	41,047	49,796	43,433	63,548
Change	-	-35.85%	67.86%	-33.47%	8.92%	21.32%	-12.78%	46.31%
P/E	16.4x	11.3x	23.2x	9.1x	23.3x	8.21x	12.5x	11.1x
PBR	1.28x	1.01x	0.89x	0.54x	0.72x	0.71x	0.7x	0.67x
PEG	-	0.5x	-0.4x	0.2x	-0.4x	0x	-0.4x	0.9x
Capitalization / Revenue	7.44x	5.49x	5.24x	3.85x	5.69x	5.63x	5.4x	4.94x
EV / Revenue	11.3x	6.24x	11.3x	8.72x	11.5x	13.2x	11x	14.7x
EV / EBITDA	15.1x	9.18x	15.3x	12.9x	17.5x	16.4x	15.3x	24.7x
EV / EBIT	22.8x	15.5x	30x	32.5x	50.3x	44x	43.7x	79.8x
EV / FCF	-57.4x	26.4x	-2.17x	33.7x	23x	3.48x	14.6x	18.4x
FCF Yield	-1.74%	3.79%	-46%	2.97%	4.34%	28.8%	6.85%	5.42%
Dividend per Share ²	0.33	0.36	0.25	0.28	0.35	0.366	0.285	0.2633
Rate of return	2.75%	3.53%	2.84%	5.05%	5.19%	5.15%	4.01%	3.71%
EPS ²	0.73	0.9	0.38	0.61	0.29	0.865	0.568	0.6375
Distribution rate	45.2%	40%	65.8%	45.9%	121%	42.3%	50.2%	41.3%
Net sales ¹	4,669	5,405	5,031	4,323	3,555	3,780	3,936	4,309
EBITDA ¹	3,485	3,676	3,693	2,923	2,340	3,038	2,846	2,571
EBIT ¹	2,304	2,172	1,885	1,160	815.6	1,133	993.2	796.1
Net income ¹	2,011	2,630	1,104	1,819	855.5	2,571	1,680	1,778
Net Debt ¹	17,873	4,086	30,279	21,058	20,825	28,526	22,163	42,278
Reference price ²	12.000	10.200	8.800	5.550	6.750	7.100	7.100	7.100
Nbr of stocks (in thousands)	2,894,012	2,907,688	2,995,759	2,995,759	2,995,759	2,995,759	-	-
Announcement Date	2/17/22	2/20/23	2/20/24	2/20/25	2/12/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BCPG	8.32x	13.25x	16.49x	5.08%	660M
BROOKFIELD RENEWABLE CORPORATION	-27.7x	6.77x	12.69x	4.74%	11.48B
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A.	19.34x	3.53x	8.27x	0.28%	7.9B
ORMAT TECHNOLOGIES, INC.	54.91x	8.03x	14.71x	0.44%	6.67B
CONTACT ENERGY LIMITED	22.41x	3.78x	11.49x	4.66%	5.77B
FERMI INC.	-11.91x	30.04x	-84.85x	-.--%	3.79B
GUNKUL ENGINEERING	23.39x	5.27x	15.81x	2.27%	1.34B
VOLTALIA	108.01x	4.62x	13.24x	-.--%	1.01B
CITICORE RENEWABLE ENERGY CORPORATION	14.76x	8.49x	15.45x	-	839M
ENERGY ABSOLUTE	5.92x	-	-	-	660M
Average	21.74x	9.31x	2.59x	2.18%	4.01B
Weighted average by Cap.	11.15x	8.17x	2.84x	2.4%