Valuation BEC World

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
1.870 ^THB	+0.54%		-3.11%	-1.06%

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	3,740	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	-1.06%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	893.4	3,740	3,740
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	218.17%	318.64%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	22x	20.8x	23.4x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.59x	0.6x	0.6x
PEG	-	-1.6x	-0.7x	-1.4x	0x	-1.5x	3.54x	-2.1x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.89x	1x	0.99x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.21x	1x	0.99x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.55x	2.32x	2.4x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	4.21x	15.6x	-
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	0.92x	2.44x	-
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	109%	40.9%	-
Dividend per Share ²	0.25	-	0.06	0.08	0.1	0.0886	0.065	0.04
Rate of return	1.77%	-	1.23%	2.05%	5.29%	4.74%	3.48%	2.14%
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%	100%	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	1.870	1.870	1.870
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEC WORLD	21.88x	0.21x	0.54x	4.77%	111M
WALT DISNEY COMPANY (THE)	18.38x	2.16x	9.66x	1.44%	181B
FOX CORPORATION	10.54x	1.46x	6.27x	0.92%	25.02B
FORMULA ONE GROUP	41.69x	6x	25.8x	-.--%	22.96B
TBS HOLDINGS,INC.	17.22x	1.83x	19.61x	1.76%	5.58B
NEXSTAR MEDIA GROUP, INC.	5.06x	2x	5.59x	4.58%	4.98B
RTL GROUP S.A.	14.45x	0.72x	5.72x	8.1%	4.95B
VERSANT MEDIA GROUP, INC.	7.59x	0.98x	3.13x	3.85%	4.41B
ORIENTAL PEARL GROUP CO.,LTD.	45.74x	-	-	1.96%	4.36B
NIPPON TELEVISION HOLDINGS, INC.	12.06x	0.99x	7.4x	1.62%	4.32B
Average	19.46x	1.81x	9.30x	2.9%	25.78B
Weighted average by Cap.	19.51x	2.36x	10.70x	1.51%