|
Delayed
Singapore S.E.
22:25:54 2026-09-06 EDT
|
5-day change | 1st Jan Change | ||
| 4.230 SGD | +0.24% |
|
-0.24% | +0.95% |
| 09-01 | BRC Asia Mulls Entering AI Value Chain | MT |
| 07-28 | BRC Asia Limited Announces Interim Tax-Exempt (One-Tier) Dividend, Payable on 13 November 2026 | CI |
Company Valuation: BRC Asia Limited
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 362.6 | 441.7 | 460.9 | 647.5 | 1,171 | 1,158 | - | - |
| Change | - | 21.83% | 4.35% | 40.48% | 80.93% | -1.17% | - | - |
| Enterprise Value (EV) | 362.6 | 794.1 | 657 | 647.5 | 1,171 | 1,158 | 1,158 | 1,158 |
| Change | - | 119.02% | -17.27% | -1.45% | 80.93% | -1.17% | 0% | 0% |
| P/E | 7.61x | 4.87x | 6.08x | - | 12.4x | 10.5x | 9.62x | 9.57x |
| PBR | 1.19x | 1.11x | 1.09x | 1.37x | 2.28x | 2.04x | 1.84x | 1.72x |
| PEG | - | 0.1x | -0.4x | - | - | 0.6x | 1.05x | 18.02x |
| Capitalization / Revenue | 0.3x | 0.26x | 0.28x | 0.44x | 0.75x | 0.64x | 0.61x | 0.62x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.64x | 0.61x | 0.62x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.74x | 7.2x | 7.46x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.57x | 7.9x | 8.01x |
| EV / FCF | -0x | 0x | 0x | 0x | 0x | 7.45x | 8.82x | 7.78x |
| FCF Yield | -35.1% | 9.77% | 33.9% | 29.1% | 9.94% | 13.4% | 11.3% | 12.9% |
| Dividend per Share 2 | 0.12 | 0.18 | 0.16 | 0.2 | 0.2 | 0.237 | 0.2565 | 0.27 |
| Rate of return | 8.05% | 11.2% | 9.52% | 8.47% | 4.68% | 5.62% | 6.08% | 6.4% |
| EPS 2 | 0.1958 | 0.3303 | 0.2761 | - | 0.3437 | 0.402 | 0.4387 | 0.441 |
| Distribution rate | 61.3% | 54.5% | 58% | - | 58.2% | 59% | 58.5% | 61.2% |
| Net sales 1 | 1,200 | 1,699 | 1,627 | 1,481 | 1,553 | 1,808 | 1,904 | 1,875 |
| EBITDA 1 | 68.72 | 124.5 | 108.1 | 119.2 | 129.8 | 149.6 | 160.8 | 155.1 |
| EBIT 1 | 50.74 | 109.5 | 89.64 | 99.99 | 110.9 | 135.1 | 146.5 | 144.5 |
| Net income 1 | 47.03 | 90.22 | 75.75 | 93.54 | 94.3 | 110.3 | 120.4 | 121.2 |
| Net Debt | - | 352.4 | 196.1 | - | - | - | - | - |
| Reference price 2 | 1.490 | 1.610 | 1.680 | 2.360 | 4.270 | 4.220 | 4.220 | 4.220 |
| Nbr of stocks (in thousands) | 243,335 | 274,350 | 274,350 | 274,350 | 274,350 | 274,350 | - | - |
| Announcement Date | 11/29/21 | 11/29/22 | 11/21/23 | 11/21/24 | 11/23/25 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.5x | - | - | 5.62% | 914M | |
| 12.78x | 0.99x | 6.41x | 3.11% | 43.08B | |
| 22.48x | 2.84x | 13.89x | 1.95% | 40.89B | |
| 16.18x | 2.21x | 11.03x | 1.76% | 14.28B | |
| 18.76x | 3.1x | 12.75x | 1.31% | 13.95B | |
| -24.27x | 1.49x | 16.81x | 3.82% | 13.85B | |
| 28.12x | 4.28x | 15.6x | 0.94% | 7.9B | |
| 14.58x | 0.74x | 4.77x | 3.76% | 7.61B | |
| 19.74x | 2.96x | 12.15x | 0.66% | 7.42B | |
| 21.37x | 4.29x | 12.5x | 0.8% | 7.33B | |
| Average | 14.02x | 2.54x | 11.77x | 2.37% | 15.72B | |
| Weighted average by Cap. | 14.45x | 2.22x | 11.22x | 2.3% |
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
- BEC Stock
- Valuation BRC Asia Limited
Select your edition
All financial news and data tailored to specific country editions
