Valuation Berli Jucker

Stocks

End-of-day quote Thailand S.E. 2026-09-29			5-day change	1st Jan Change
17.80 ^THB	-1.66%		+0.56%	+23.61%

08-17	Berli Jucker Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	Berli Jucker Public Company Limited Interim Dividend for Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	124,242	141,275	100,195	93,382	57,712	71,339	-	-
Change	-	13.71%	-29.08%	-6.8%	-38.2%	23.61%	-	-
Enterprise Value (EV) ¹	272,964	299,754	255,625	249,202	213,601	224,127	221,385	221,222
Change	-	9.81%	-14.72%	-2.51%	-14.29%	4.93%	-1.22%	-0.07%
P/E	34.8x	28.2x	20.8x	23.3x	14.4x	12.8x	14.5x	13.4x
PBR	1.07x	1.19x	0.84x	0.78x	0.48x	0.57x	0.57x	0.56x
PEG	-	0.7x	-5.2x	-1.4x	-	0.3x	-1.2x	1.66x
Capitalization / Revenue	0.9x	0.94x	0.65x	0.59x	0.37x	0.43x	0.41x	0.39x
EV / Revenue	1.97x	1.99x	1.65x	1.58x	1.39x	1.34x	1.28x	1.22x
EV / EBITDA	14.5x	15x	12.3x	11.1x	10.2x	10x	9.76x	9.5x
EV / EBIT	27.5x	27.2x	21.8x	19.1x	18.2x	17.4x	17.3x	16.4x
EV / FCF	20.4x	23.5x	23.3x	15.1x	19.5x	462x	29.7x	29.7x
FCF Yield	4.9%	4.26%	4.3%	6.61%	5.14%	0.22%	3.36%	3.37%
Dividend per Share ²	0.66	0.8	0.8	0.71	0.51	0.6745	0.6842	0.7341
Rate of return	2.13%	2.27%	3.2%	3.05%	3.54%	3.79%	3.84%	4.12%
EPS ²	0.89	1.25	1.2	1	1	1.393	1.226	1.325
Distribution rate	74.2%	64%	66.7%	71%	51%	48.4%	55.8%	55.4%
Net sales ¹	138,465	150,338	154,672	157,727	154,020	166,896	173,289	181,723
EBITDA ¹	18,773	20,013	20,736	22,404	20,977	22,384	22,682	23,288
EBIT ¹	9,919	11,004	11,752	13,015	11,768	12,899	12,817	13,463
Net income ¹	3,585	5,010	4,795	4,001	4,011	5,654	4,881	5,303
Net Debt ¹	148,723	158,479	155,431	155,820	155,889	152,788	150,046	149,883
Reference price ²	31.00	35.25	25.00	23.30	14.40	17.80	17.80	17.80
Nbr of stocks (in thousands)	4,007,797	4,007,797	4,007,797	4,007,797	4,007,797	4,007,797	-	-
Announcement Date	2/23/22	2/22/23	2/22/24	2/19/25	2/24/26	-	-	-

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.($)
BERLI JUCKER	13.35x	1.35x	10.01x	3.65%	2.16B
WESFARMERS LIMITED	26.91x	1.94x	14.1x	3.22%	58.63B
RYOHIN KEIKAKU CO., LTD.	31.52x	2.23x	15.52x	0.81%	13.6B
FIVE BELOW, INC.	18.25x	2.03x	12.42x	-.--%	12.55B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD.	13.3x	2.24x	8.33x	4.49%	8.85B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.	6.84x	0.77x	4.91x	2.94%	8.27B
ISETAN MITSUKOSHI HOLDINGS LTD.	8.93x	4.07x	20.95x	4.91%	7.37B
CENTRAL RETAIL CORPORATION	19.51x	1.07x	7.99x	2.24%	5.38B
LOTTE SHOPPING CO., LTD.	8.87x	0.88x	7.15x	4.16%	2.13B
WOOLWORTHS HOLDINGS LIMITED	11.19x	0.55x	5.45x	6.1%	1.99B
Average	15.87x	1.71x	10.68x	3.25%	12.1B
Weighted average by Cap.	21.92x	1.96x	12.84x	2.82%