Valuation Beryl 8 Plus

Stocks

End-of-day quote Thailand S.E. 2026-10-29			5-day change	1st Jan Change
4.440 ^THB	-3.48%		-5.13%	-4.72%

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	1,175	-	-
Change	-	71.69%	-46.8%	-59.32%	-61.17%	-4.72%	-	-
Enterprise Value (EV) ¹	8,550	14,416	7,976	3,161	1,261	1,156	1,037	906.3
Change	-	68.6%	-44.67%	-60.37%	-60.1%	-8.32%	-10.29%	-12.63%
P/E	63.8x	89.7x	32.1x	20.7x	22.2x	14.3x	18.2x	11.8x
PBR	13.8x	5.75x	2.94x	1.11x	0.43x	0.4x	0.39x	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	0.48x	0.45x	0.43x
EV / Revenue	22.6x	17.8x	3.31x	1.27x	0.54x	0.47x	0.4x	0.33x
EV / EBITDA	93.4x	88.3x	22.3x	10.7x	7.29x	6.51x	5.1x	3.51x
EV / EBIT	102x	96.8x	27x	14.6x	13.4x	9.33x	6.78x	4.9x
EV / FCF	462x	-126x	65.1x	8.58x	14.9x	8.2x	8.3x	6.43x
FCF Yield	0.22%	-0.79%	1.54%	11.7%	6.71%	12.2%	12.1%	15.6%
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%	1.13%	1.2%	1.8%
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	4.440	4.440	4.440
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BERYL 8 PLUS	14.84x	0.49x	6.75x	1.09%	36.04M
IBM	25.33x	4.08x	14.17x	2.67%	239B
SALESFORCE, INC.	23.17x	4.86x	11.92x	0.71%	199B
ACCENTURE PLC	16.62x	1.89x	9.72x	2.85%	144B
SNOWFLAKE INC.	-135.05x	18.59x	102.21x	-.--%	120B
CLOUDFLARE, INC.	-549.83x	39.07x	160.49x	-.--%	113B
TATA CONSULTANCY SERVICES LTD.	16.04x	2.89x	11.15x	5.02%	93.45B
RELX PLC	22.42x	5.82x	14.3x	2.52%	66.94B
INFOSYS LIMITED	14.75x	2.13x	9.07x	5.16%	47.77B
FUJITSU LIMITED	24.9x	2.07x	13.12x	1.25%	48.79B
Average	-52.68x	8.19x	35.29x	2.13%	107.26B
Weighted average by Cap.	-56.49x	9.08x	37.94x	1.99%