Valuation BEC World

Stocks

End-of-day quote Thailand S.E. 2026-10-21			5-day change	1st Jan Change
1.850 ^THB	-1.07%		0.00%	-2.12%

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	3,700	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	-2.12%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	853.4	3,700	3,700
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	203.93%	333.57%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	21.8x	20.6x	23.1x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.58x	0.6x	0.59x
PEG	-	-1.6x	-0.7x	-1.4x	0x	-1.5x	3.5x	-2.1x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.88x	0.99x	0.98x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.2x	0.99x	0.98x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.53x	2.3x	2.37x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	4.03x	15.5x	-
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	0.88x	2.42x	-
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	114%	41.4%	-
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%	4.79%	3.51%	2.16%
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	1.850	1.850	1.850
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.($)
BEC WORLD	22x	0.21x	0.55x	4.74%	111M
WALT DISNEY COMPANY (THE)	19.6x	2.28x	10.22x	1.35%	193B
FOX CORPORATION	11.27x	1.55x	6.66x	0.86%	26.66B
SIRIUS XM HOLDINGS INC.	9.15x	2.16x	7.03x	3.98%	9.15B
TBS HOLDINGS,INC.	17.97x	1.91x	20.43x	1.68%	5.78B
RTL GROUP S.A.	16.26x	0.76x	6.08x	7.33%	5.26B
NEXSTAR MEDIA GROUP, INC.	5.29x	2.02x	5.67x	4.38%	5.21B
NIPPON TELEVISION HOLDINGS, INC.	12.95x	1.09x	8.2x	1.52%	4.6B
VERSANT MEDIA GROUP, INC.	7.62x	0.98x	3.14x	4.02%	4.42B
ORIENTAL PEARL GROUP CO.,LTD.	43.42x	-	-	2.06%	4.15B
Average	16.55x	1.44x	7.55x	3.19%	25.82B
Weighted average by Cap.	18.04x	2.11x	9.62x	1.64%