Valuation BlackRock, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
3.820 ^THB	-0.52%		+6.11%	-

10-23	CRH Americas, Inc. completed the acquisition of Arcosa, Inc. from BlackRock, Inc., Vanguard Portfolio Management, LLC, Vanguard Capital Management, LLC and others.	CI
10-23	BlackRock's Angara on ETF Product Pipeline	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	139,089	106,433	120,765	158,768	166,064	172,881	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	4.11%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	170,826	166,064	159,886
Change	-	-22.99%	13.51%	31.99%	5.71%	2.07%	-2.79%	-3.72%
P/E	24x	20.9x	22.2x	24.4x	30.3x	21.2x	17.8x	15.8x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.01x	2.79x	2.54x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.4x	0.9x	1.2x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.86x	5.28x	4.73x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.79x	5.07x	4.38x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	12.5x	10.6x	9.26x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	14.9x	12.7x	10.6x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	18.3x	15x	12.6x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	5.47%	6.65%	7.92%
Dividend per Share ²	16.52	19.52	20	20.4	20.84	22.92	24.77	27.2
Rate of return	1.8%	2.75%	2.46%	1.99%	1.95%	2.05%	2.21%	2.43%
EPS ²	38.22	33.97	36.51	42.01	35.31	52.65	62.77	70.76
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	43.5%	39.5%	38.4%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	29,510	32,755	36,515
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	13,655	15,629	17,269
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,497	13,107	15,121
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,577	9,873	11,001
Net Debt ¹	-1,877	-762	-818	-448	1,301	-2,056	-6,818	-12,995
Reference price ²	915.56	708.63	811.80	1,025.11	1,070.34	1,118.25	1,118.25	1,118.25
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	154,600	-	-
Announcement Date	1/14/22	1/13/23	1/12/24	1/15/25	1/15/26	-	-	-

¹USD in Million²USD

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.($)
BLACKROCK, INC.	21.24x	5.79x	12.51x	2.05%	173B
UBS GROUP AG	13.18x	3.26x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.57x	7.18x	-	1.59%	97.75B
BLACKSTONE INC.	19.64x	7.07x	12.58x	4.31%	94.37B
KKR & CO. INC.	14.41x	9.79x	16.77x	0.86%	81.99B
BROOKFIELD ASSET MANAGEMENT LTD.	22.23x	11.69x	19.1x	4.26%	75.23B
APOLLO GLOBAL MANAGEMENT, INC.	18.22x	10.47x	8.06x	1.98%	66.63B
STATE STREET CORPORATION	12.48x	4.8x	-	2.09%	45.79B
Average	17.12x	7.51x	13.81x	2.48%	97.11B
Weighted average by Cap.	17.45x	6.99x	13.64x	2.47%