Valuation Beryl 8 Plus

Stocks

End-of-day quote Thailand S.E. 2026-11-06			5-day change	1st Jan Change
4.360 ^THB	-4.39%		+1.40%	-6.44%

08-07	Beryl 8 Plus Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-26	Beryl 8 Plus signs collaboration agreement for development of Postman Cloud project with Thailand Post	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,550	14,679	7,809	3,177	1,234	1,154	-	-
Change	-	71.69%	-46.8%	-59.32%	-61.17%	-6.44%	-	-
Enterprise Value (EV) ¹	8,550	14,416	7,976	3,161	1,261	1,135	1,016	885.1
Change	-	68.6%	-44.67%	-60.37%	-60.1%	-10%	-10.48%	-12.89%
P/E	63.8x	89.7x	32.1x	20.7x	22.2x	14.1x	17.9x	11.6x
PBR	13.8x	5.75x	2.94x	1.11x	0.43x	0.39x	0.38x	0.37x
PEG	-	60.1x	0.7x	-0.6x	-0.3x	0.3x	-0.8x	0.2x
Capitalization / Revenue	22.6x	18.1x	3.24x	1.27x	0.52x	0.47x	0.45x	0.43x
EV / Revenue	22.6x	17.8x	3.31x	1.27x	0.54x	0.46x	0.39x	0.33x
EV / EBITDA	93.4x	88.3x	22.3x	10.7x	7.29x	6.4x	4.99x	3.43x
EV / EBIT	102x	96.8x	27x	14.6x	13.4x	9.15x	6.64x	4.78x
EV / FCF	462x	-126x	65.1x	8.58x	14.9x	8.05x	8.13x	6.28x
FCF Yield	0.22%	-0.79%	1.54%	11.7%	6.71%	12.4%	12.3%	15.9%
Dividend per Share ²	0.4	0.0546	0.23	0.24	0.04	0.05	0.0533	0.08
Rate of return	1.03%	0.1%	0.78%	2%	0.86%	1.15%	1.22%	1.83%
EPS ²	0.6091	0.6182	0.92	0.58	0.21	0.31	0.2433	0.375
Distribution rate	65.7%	8.82%	25%	41.4%	19%	16.1%	21.9%	21.3%
Net sales ¹	379.1	811	2,409	2,495	2,357	2,456	2,586	2,706
EBITDA ¹	91.58	163.3	357.7	295.1	173	177.5	203.5	258
EBIT ¹	84.14	149	295.3	217	94.23	124	153	185
Net income ¹	82.14	138.6	244.4	154.5	56.19	81.5	96.5	100
Net Debt ¹	-	-263.6	167.2	-15.48	27.74	-19	-138	-269
Reference price ²	38.864	55.455	29.500	12.000	4.660	4.360	4.360	4.360
Nbr of stocks (in thousands)	220,000	264,709	264,709	264,709	264,709	264,709	-	-
Announcement Date	2/25/22	2/28/23	2/26/24	2/21/25	2/23/26	-	-	-

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.($)
BERYL 8 PLUS	14.06x	0.46x	6.4x	1.15%	34.41M
IBM	24.51x	3.97x	13.82x	2.76%	232B
SALESFORCE, INC.	20.45x	4.35x	10.68x	0.81%	176B
ACCENTURE PLC	17.79x	2.02x	10.4x	2.66%	154B
SNOWFLAKE INC.	-109.61x	15.02x	82.57x	-.--%	97.24B
CLOUDFLARE, INC.	-463.54x	32.25x	130.23x	-.--%	96.32B
TATA CONSULTANCY SERVICES LTD.	16.29x	2.94x	11.33x	4.94%	96.17B
RELX PLC	23.21x	6.04x	14.83x	2.41%	70.12B
INFOSYS LIMITED	15.51x	2.25x	9.59x	4.97%	50.9B
HCL TECHNOLOGIES LIMITED	19.62x	2.52x	12.08x	4.41%	41.46B
Average	-42.17x	7.18x	30.19x	2.41%	101.35B
Weighted average by Cap.	-37.99x	7.39x	29.96x	2.24%