Valuation BEC World

Stocks

End-of-day quote Thailand S.E. 24/08/2026			5-day change	1st Jan Change
2.020 ^THB	-0.98%		-1.94%	+6.88%

08-14	BEC World Public Company Limited Announces Interim Cash Dividend Payment for Common Shareholders, Payable on September 10, 2026	CI
08-14	BEC World Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,200	20,200	9,760	7,800	3,780	4,040	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	6.88%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	1,193	4,040	4,040
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	325.02%	238.54%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	20.2x	18.4x	25.3x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.63x	0.65x	0.65x
PEG	-	-1.6x	-0.7x	-1.4x	0x	∞x	1.84x	-0.9x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.9x	0.97x	1.07x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.27x	0.97x	1.07x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.72x	2.43x	2.59x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	4.1x	11.8x	-
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	1.23x	2.64x	-
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	81.5%	37.9%	-
Dividend per Share ²	0.25	-	0.06	0.08	-	0.0986	0.085	0.04
Rate of return	1.77%	-	1.23%	2.05%	-	4.88%	4.21%	1.98%
EPS ²	0.38	0.3	0.11	0.05	0.1	0.1	0.11	0.08
Distribution rate	65.8%	-	54.5%	160%	-	98.6%	77.3%	50%
Net sales ¹	5,680	5,115	4,653	4,251	3,980	4,471	4,168	3,781
EBITDA ¹	3,179	2,739	2,035	1,655	1,587	1,655	1,662	1,559
EBIT ¹	1,090	824.4	331.2	158.4	235.7	291	341	-
Net income ¹	761.6	607	210	96.28	205.8	210	217.5	169
Net Debt ¹	-1,718	-1,960	-815.8	-2,416	-3,499	-2,847	-	-
Reference price ²	14.100	10.100	4.880	3.900	1.890	2.020	2.020	2.020
Nbr of stocks (in thousands)	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	-	-
Announcement Date	2/18/22 A	2/24/23 A	2/23/24 A	2/21/25 A	2/20/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEC WORLD	20.2x	0.27x	0.72x	4.88%	124M
WALT DISNEY COMPANY (THE)	19.7x	2.26x	10.17x	1.36%	191B
FORMULA ONE GROUP	48.12x	6.8x	29.21x	-.--%	26.49B
TBS HOLDINGS,INC.	18.99x	1.88x	18.61x	1.7%	5.71B
ORIENTAL PEARL GROUP CO.,LTD.	42.11x	-	-	2.12%	4B
FUJI MEDIA HOLDINGS, INC.	14.22x	1.73x	17.23x	4.79%	3.74B
ITV PLC	12.67x	0.9x	5.89x	6.86%	3.68B
CANAL+ SA	16.81x	0.63x	4.96x	1.09%	3.68B
LIBERTY GLOBAL LTD.	-6.58x	2.17x	7.88x	-.--%	3.66B
MFE-MEDIAFOREUROPE N.V.	7.87x	0.73x	3.27x	5.92%	2.43B
Average	19.41x	1.93x	10.88x	2.87%	24.45B
Weighted average by Cap.	22.38x	2.68x	12.32x	1.39%