Company Valuation: BBGI

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 6,015 6,449 4,049 8,748 - -
Change - 7.21% -37.22% 116.07% - -
Enterprise Value (EV) 1 6,015 8,936 6,143 9,482 8,545 7,422
Change - 48.56% -31.26% 54.37% -9.88% -13.14%
P/E 416x 29.7x 14x 6.8x 6.65x 5.82x
PBR - 0.69x 0.44x 0.83x 0.77x 0.71x
PEG - 0x 0.4x 0x 2.96x 0.4x
Capitalization / Revenue - 0.29x 0.23x 0.51x 0.5x 0.5x
EV / Revenue - 0.4x 0.34x 0.55x 0.49x 0.42x
EV / EBITDA - - 7.11x 7.67x 6.02x 5.23x
EV / EBIT - 20.7x 14.2x 14.9x 10.4x 9.07x
EV / FCF - -25.3x 7.17x 4.08x 2.94x 2.39x
FCF Yield - -3.95% 14% 24.5% 34.1% 41.9%
Dividend per Share 2 - 0.05 0.1 0.36 0.36 0.42
Rate of return - 1.12% 3.57% 5.95% 5.95% 6.94%
EPS 2 0.01 0.15 0.2 0.89 0.91 1.04
Distribution rate - 33.3% 50% 40.4% 39.6% 40.4%
Net sales 1 - 22,192 17,834 17,298 17,599 17,599
EBITDA 1 - - 863.4 1,237 1,420 1,420
EBIT 1 - 432 432.6 635 818 818
Net income 1 9.865 215.1 282.7 1,289 1,317 1,507
Net Debt 1 - 2,487 2,094 734 -203 -1,326
Reference price 2 4.160 4.460 2.800 6.050 6.050 6.050
Nbr of stocks (in thousands) 1,446,000 1,446,000 1,446,000 1,446,000 - -
Announcement Date 2/19/24 A 2/18/25 A 2/12/26 A - - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.8x0.55x7.67x5.95% 261M
10.41x0.86x6.57x3.75% 3.85B
15.43x0.88x7.25x0.88% 1.86B
6.21x0.59x3.64x-.--% 934M
-22.63x - - - 654M
13.15x - - 3.07% 621M
13.67x1.86x5.87x - 492M
Average 6.15x 0.95x 6.20x 2.73% 1.24B
Weighted average by Cap. 8.82x 0.89x 6.36x 2.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BBGI

Historical PBR trend

Valuation ratios - PBR - BBGI

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BBGI

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BBGI


Year-on-year evolution of the Yield

Valuation ratios - Yield - BBGI