Valuation BEC World Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-10			5-day change	1st Jan Change
1.940 ^THB	-0.51%		+0.52%	+2.65%

08-14	BEC World Public Company Limited Announces Interim Cash Dividend Payment for Common Shareholders, Payable on September 10, 2026	CI
08-13	BEC World 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	28,200	20,200	9,760	7,800	3,780	3,880	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	2.65%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	1,033	3,880	3,880
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	268.04%	275.47%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	22.8x	21.6x	24.3x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.61x	0.63x	0.62x
PEG	-	-1.6x	-0.7x	-1.4x	0x	-1.5x	3.67x	-2.2x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.93x	1.04x	1.03x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.25x	1.04x	1.03x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.64x	2.41x	2.49x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	4.87x	16.2x	-
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	1.06x	2.54x	-
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	94.2%	39.4%	-
Dividend per Share ²	0.25	-	0.06	0.08	-	0.0886	0.065	0.04
Rate of return	1.77%	-	1.23%	2.05%	-	4.57%	3.35%	2.06%
EPS ²	0.38	0.3	0.11	0.05	0.1	0.085	0.09	0.08
Distribution rate	65.8%	-	54.5%	160%	-	104%	72.2%	50%
Net sales ¹	5,680	5,115	4,653	4,251	3,980	4,186	3,734	3,781
EBITDA ¹	3,179	2,739	2,035	1,655	1,587	1,616	1,610	1,559
EBIT ¹	1,090	824.4	331.2	158.4	235.7	212	239	-
Net income ¹	761.6	607	210	96.28	205.8	178.5	176.5	169
Net Debt ¹	-1,718	-1,960	-815.8	-2,416	-3,499	-2,847	-	-
Reference price ²	14.100	10.100	4.880	3.900	1.890	1.940	1.940	1.940
Nbr of stocks (in thousands)	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	-	-
Announcement Date	2/18/22	2/24/23	2/23/24	2/21/25	2/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	18.28x	2.15x	9.61x	1.45%	180B
FORMULA ONE GROUP	43.67x	6.25x	26.86x	-.--%	24.05B
TBS HOLDINGS,INC.	17.66x	1.83x	18.7x	1.75%	5.75B
ORIENTAL PEARL GROUP CO.,LTD.	45.42x	-	-	1.97%	4.32B
FUJI MEDIA HOLDINGS, INC.	12.91x	1.69x	16.61x	4.97%	3.73B
LIBERTY GLOBAL LTD.	-6.45x	2.2x	7.84x	-.--%	3.6B
ITV PLC	12.28x	0.88x	5.74x	7.07%	3.55B
CANAL+ SA	15.23x	0.6x	4.7x	1.26%	3.32B
MFE-MEDIAFOREUROPE N.V.	7.91x	0.71x	3.18x	6.31%	2.26B
Average	18.55x	2.04x	11.65x	2.75%	25.61B
Weighted average by Cap.	20.71x	2.51x	11.56x	1.48%