Valuation Berli Jucker

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
17.90 ^THB	0.00%		-0.56%	+24.31%

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	71,740	-	-
Change	-	13.71%	-29.08%	-6.8%	-38.2%	24.31%	-	-
Enterprise Value (EV) ¹	272,964	299,754	255,625	249,202	213,601	221,773	219,059	218,532
Change	-	9.81%	-14.72%	-2.51%	-14.29%	3.83%	-1.22%	-0.24%
P/E	34.8x	28.2x	20.8x	23.3x	14.4x	13.2x	14.7x	13.6x
PBR	1.07x	1.19x	0.84x	0.78x	0.48x	0.58x	0.57x	0.57x
PEG	-	0.7x	-5.2x	-1.4x	-	0.4x	-1.5x	1.71x
Capitalization / Revenue	0.9x	0.94x	0.65x	0.59x	0.37x	0.43x	0.42x	0.4x
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	9.97x	9.69x	9.42x
EV / EBIT	27.5x	27.2x	21.8x	19.1x	18.2x	17.3x	17.2x	16.3x
EV / FCF	20.4x	23.5x	23.3x	15.1x	19.5x	110x	30.7x	31.2x
FCF Yield	4.9%	4.26%	4.3%	6.61%	5.14%	0.91%	3.26%	3.2%
Dividend per Share ²	0.66	0.8	0.8	0.71	0.51	0.6602	0.6775	0.7341
Rate of return	2.13%	2.27%	3.2%	3.05%	3.54%	3.69%	3.78%	4.1%
EPS ²	0.89	1.25	1.2	1	1	1.356	1.219	1.316
Distribution rate	74.2%	64%	66.7%	71%	51%	48.7%	55.6%	55.8%
Net sales ¹	138,465	150,338	154,672	157,727	154,020	164,981	171,470	179,178
EBITDA ¹	18,773	20,013	20,736	22,404	20,977	22,246	22,608	23,191
EBIT ¹	9,919	11,004	11,752	13,015	11,768	12,830	12,744	13,372
Net income ¹	3,585	5,010	4,795	4,001	4,011	5,500	4,854	5,272
Net Debt ¹	148,723	158,479	155,431	155,820	155,889	150,033	147,319	146,792
Reference price ²	31.00	35.25	25.00	23.30	14.40	17.90	17.90	17.90
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	13.2x	1.34x	9.97x	3.69%	2.15B
WESFARMERS LIMITED	26.91x	1.94x	14.11x	3.22%	58.69B
RYOHIN KEIKAKU CO., LTD.	31.65x	2.24x	15.58x	0.81%	13.66B
FIVE BELOW, INC.	17.82x	1.98x	12.1x	-.--%	12.26B
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.	6.77x	0.76x	4.84x	2.97%	8.19B
ISETAN MITSUKOSHI HOLDINGS LTD.	17.95x	2.02x	10.42x	2.44%	7.41B
CENTRAL RETAIL CORPORATION	19.51x	1.07x	7.99x	2.24%	5.42B
LOTTE SHOPPING CO., LTD.	8.98x	0.88x	7.18x	4.11%	2.16B
WOOLWORTHS HOLDINGS LIMITED	11.14x	0.55x	5.44x	6.12%	2B
Average	16.72x	1.50x	9.60x	3.01%	12.08B
Weighted average by Cap.	22.46x	1.83x	12.18x	2.68%