Valuation Begistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
0.0300 ^THB	-25.00%		0.00%	-25.00%

05-15	Begistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-12	Begistics Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	545.1	1,713	1,384	888.1	565.2	323
Change	-	214.22%	-19.19%	-35.83%	-36.36%	-42.86%
Enterprise Value (EV) ¹	782.7	1,803	1,482	2,884	2,216	1,908
Change	-	130.31%	-17.81%	94.69%	-23.18%	-13.89%
P/E	-9.55x	8.47x	17.9x	7.52x	-10.6x	-0.72x
PBR	0.87x	1.53x	0.66x	0.25x	0.16x	0.1x
PEG	-	-0x	-0.2x	-0.1x	0x	-0x
Capitalization / Revenue	1.6x	7.9x	6.45x	1.29x	1.61x	0.64x
EV / Revenue	2.3x	8.32x	6.91x	4.19x	6.29x	3.8x
EV / EBITDA	-34.6x	25.1x	-57.4x	23.5x	29.5x	-23x
EV / EBIT	-19.1x	-40.2x	-24.3x	66.1x	-59.4x	-10.2x
EV / FCF	-3.74x	5.54x	-11.9x	-3.31x	-7.77x	-9.63x
FCF Yield	-26.7%	18%	-8.39%	-30.2%	-12.9%	-10.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1288	0.2868	0.067	0.0146	-0.006622	-0.0558
Distribution rate	-	-	-	-	-	-
Net sales ¹	340.8	216.8	214.5	688.4	352.1	502.5
EBITDA ¹	-22.63	71.93	-25.8	122.6	75	-83.06
EBIT ¹	-40.93	-44.82	-60.98	43.65	-37.31	-186.4
Net income ¹	-57.09	129.5	71.4	207	-53.47	-450.8
Net Debt ¹	237.6	89.82	97.42	1,996	1,651	1,585
Reference price ²	1.2300	2.4300	1.2000	0.1100	0.0700	0.0400
Nbr of stocks (in thousands)	443,147	704,819	1,153,420	8,074,008	8,074,009	8,074,009
Announcement Date	3/1/21 A	2/25/22 A	2/28/23 A	3/1/24 A	3/19/25 A	3/12/26 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.($)
BEGISTICS	-	-	-	-	7.26M
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	24.87x	8.45x	13.11x	2.19%	29.5B
PORT OF TAURANGA LIMITED	38.99x	13x	24.58x	2.29%	3.3B
GEMADEPT GROUP CORPORATION	15.32x	3.91x	11.08x	2.85%	1.18B
GUJARAT PIPAVAV PORT LIMITED	15.58x	5.98x	10.18x	5.64%	788M
SUSTAINED INFRASTRUCTURE HOLDING COMPANY	17.56x	1.4x	3.29x	3.54%	734M
Average	22.46x	6.55x	12.45x	3.3%	5.92B
Weighted average by Cap.	25.50x	8.52x	13.84x	2.33%