|
End-of-day quote
Thailand S.E.
2025-12-12
|
5-day change | 1st Jan Change | ||
| 17.10 THB | +8.23% |
|
-.--% | - |
| 09-18 | Phillip Securities Upgrades Betagro to Buy From Accumulate; Price Target is THB24.10 | MT |
| 08-27 | KGI Securities Upgrades Betagro to Outperform from Neutral; Price Target is THB25.40 | MT |
Company Valuation: Betagro
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,783 | 46,435 | 36,374 | 34,878 | 38,121 | - | - |
| Change | - | -29.41% | -21.67% | -4.11% | 9.3% | - | - |
| Enterprise Value (EV) 1 | 71,278 | 69,442 | 61,203 | 52,765 | 52,190 | 50,204 | 44,804 |
| Change | - | -2.58% | -11.86% | -13.79% | -1.09% | -3.81% | -10.76% |
| P/E | 6.73x | -33.3x | 14.8x | 5.26x | 8.39x | 7.25x | 7.1x |
| PBR | 2.31x | 1.85x | 1.34x | 1.08x | 1.09x | 1x | 0.92x |
| PEG | 0x | 0x | -0x | 0x | -0.3x | 0.5x | 3.48x |
| Capitalization / Revenue | 0.58x | 0.43x | 0.32x | 0.29x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.63x | 0.64x | 0.54x | 0.43x | 0.41x | 0.38x | 0.33x |
| EV / EBITDA | 5.33x | 18.1x | 7.3x | 4.01x | 4.56x | 4x | 3.43x |
| EV / EBIT | 7.8x | -93.7x | 17.9x | 6.79x | 8.85x | 7.4x | 6.5x |
| EV / FCF | 9.27x | -59.4x | 99.3x | 66.1x | 10.8x | 9.02x | 11.9x |
| FCF Yield | 10.8% | -1.68% | 1.01% | 1.51% | 9.27% | 11.1% | 8.39% |
| Dividend per Share 2 | 1 | 1 | 0.5 | 1.5 | 1.065 | 1.127 | 1.19 |
| Rate of return | 2.94% | 4.17% | 2.66% | 8.24% | 5.33% | 5.63% | 5.95% |
| EPS 2 | 5.05 | -0.72 | 1.27 | 3.46 | 2.383 | 2.76 | 2.817 |
| Distribution rate | 19.8% | -139% | 39.4% | 43.4% | 44.7% | 40.8% | 42.2% |
| Net sales 1 | 112,626 | 108,638 | 114,232 | 122,370 | 126,604 | 131,494 | 137,160 |
| EBITDA 1 | 13,381 | 3,827 | 8,383 | 13,157 | 11,446 | 12,563 | 13,055 |
| EBIT 1 | 9,138 | -740.9 | 3,411 | 7,776 | 5,894 | 6,784 | 6,888 |
| Net income 1 | 7,938 | -1,398 | 2,466 | 6,685 | 4,553 | 5,308 | 5,464 |
| Net Debt 1 | 5,495 | 23,007 | 24,829 | 17,887 | 14,069 | 12,083 | 6,682 |
| Reference price 2 | 34.00 | 24.00 | 18.80 | 18.20 | 20.00 | 20.00 | 20.00 |
| Nbr of stocks (in thousands) | 1,934,800 | 1,934,800 | 1,934,800 | 1,916,396 | 1,906,054 | - | - |
| Announcement Date | 2/28/23 | 2/27/24 | 2/25/25 | 2/24/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.66x | 2.7x | 13.49x | 4.2% | 232B | |
| 18.1x | 2.36x | 14.09x | 3.54% | 74.27B | |
| 15.92x | 1.67x | 9.48x | 3.97% | 42.8B | |
| 14.9x | 0.53x | 9.56x | 2.59% | 38.77B | |
| 19.39x | 2.97x | 12.07x | 3.6% | 32.19B | |
| 35.68x | 3.08x | 17.97x | 1.04% | 31.54B | |
| 25.03x | 5.24x | 16.69x | 3.35% | 28.38B | |
| -7.82x | 1.76x | 8.76x | 7.23% | 26.31B | |
| Average | 17.61x | 2.54x | 12.77x | 3.69% | 63.28B | |
| Weighted average by Cap. | 18.60x | 2.53x | 13.06x | 3.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BTG Stock
- BTG-F Stock
- Valuation Betagro
Select your edition
All financial news and data tailored to specific country editions
