Company Valuation: BCB

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 131.9 107.9 85.92 119.9 163.8 111
Change - -18.18% -20.37% 39.53% 36.67% -32.26%
Enterprise Value (EV) 1 484.5 429.2 353.8 337.4 337.7 447.2
Change - -11.41% -17.57% -4.63% 0.1% 32.39%
P/E 7.62x 6.9x 4.05x 4.8x 10.6x 12.2x
PBR 0.27x 0.23x 0.18x 0.23x 0.31x 0.2x
PEG - -0.72x 0.1x 0.3x -0.3x -0.3x
Capitalization / Revenue 0.52x 0.54x 0.39x 0.49x 0.74x 0.53x
EV / Revenue 1.91x 2.16x 1.61x 1.37x 1.52x 2.15x
EV / EBITDA 10.7x 9.69x 6.45x 6.1x 6.49x 12.9x
EV / EBIT 11.2x 10.4x 6.65x 6.25x 6.65x 13.4x
EV / FCF 4.19x 10.4x 7.3x 16.4x 6.13x -6.12x
FCF Yield 23.9% 9.64% 13.7% 6.08% 16.3% -16.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0433 0.0392 0.0531 0.0625 0.0388 0.0225
Distribution rate - - - - - -
Net sales 1 254 198.8 219.6 245.4 222.9 208.4
EBITDA 1 45.32 44.29 54.83 55.33 52.02 34.63
EBIT 1 43.4 41.2 53.18 54.02 50.76 33.33
Net income 1 17.31 15.65 21.23 25 15.5 9.076
Net Debt 1 352.6 321.3 267.9 217.5 173.9 336.2
Reference price 2 0.3300 0.2700 0.2150 0.3000 0.4100 0.2750
Nbr of stocks (in thousands) 399,621 399,621 399,621 399,621 399,621 403,617
Announcement Date 10/30/20 A 10/29/21 A 10/28/22 A 10/31/23 A 10/30/24 A 10/30/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.25M
21.07x4.29x17.6x1.19% 31.25B
5.74x0.67x1.37x8.7% 27.67B
14.27x3.1x14.88x2.46% 25.64B
15.33x6.87x18.44x1.4% 21.75B
32.18x15.26x49.41x1.28% 17.3B
7.4x1.64x5.3x2.98% 16.63B
9.53x28.06x - 2.31% 16.35B
27.06x11.07x26.73x3.71% 15.3B
Average 16.57x 8.87x 19.10x 3% 19.1B
Weighted average by Cap. 16.09x 7.57x 17.50x 3.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA