Valuation Baan Rock Garden Thailand S.E.
Stocks
BROCK-R
TH0887010R18
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.140 THB | -2.56% |
|
-4.20% | -10.94% |
Company Valuation: Baan Rock Garden
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,630 | 2,050 | 1,743 | 1,712 | 1,517 | 1,312 |
| Change | - | 25.79% | -15% | -1.76% | -11.38% | -13.51% |
| Enterprise Value (EV) 1 | 1,458 | 1,921 | 1,606 | 1,632 | 1,505 | 1,299 |
| Change | - | 31.81% | -16.43% | 1.65% | -7.76% | -13.74% |
| P/E | 47.3x | 53.9x | 73x | -189x | -96.2x | -134x |
| PBR | 1.3x | 1.61x | 1.36x | 1.35x | 1.21x | 1.06x |
| PEG | - | 5.2x | -2x | 1x | -1.3x | 3.5x |
| Capitalization / Revenue | 6.54x | 8.25x | 7.96x | 23.7x | 30.1x | 14.8x |
| EV / Revenue | 5.85x | 7.73x | 7.33x | 22.6x | 29.8x | 14.7x |
| EV / EBITDA | 29.8x | 35.7x | 47.5x | -140x | -93.2x | -219x |
| EV / EBIT | 31x | 36.9x | 49.2x | -126x | -86.3x | -181x |
| EV / FCF | 8.27x | - | 17.3x | -55.6x | -8.66x | 94.1x |
| FCF Yield | 12.1% | - | 5.76% | -1.8% | -11.5% | 1.06% |
| Dividend per Share 2 | 0.02 | 0.01 | 0.01 | - | - | - |
| Rate of return | 1.26% | 0.5% | 0.59% | - | - | - |
| EPS 2 | 0.0336 | 0.0371 | 0.0233 | -0.00884 | -0.0154 | -0.009574 |
| Distribution rate | 59.6% | 27% | 42.9% | - | - | - |
| Net sales 1 | 249 | 248.5 | 219 | 72.17 | 50.45 | 88.53 |
| EBITDA 1 | 48.94 | 53.88 | 33.78 | -11.67 | -16.16 | -5.932 |
| EBIT 1 | 47.07 | 52.01 | 32.6 | -12.93 | -17.44 | -7.158 |
| Net income 1 | 34.42 | 38.01 | 23.87 | -9.061 | -15.77 | -9.814 |
| Net Debt 1 | -172.1 | -128.8 | -136.9 | -79.64 | -11.53 | -13.46 |
| Reference price 2 | 1.590 | 2.000 | 1.700 | 1.670 | 1.480 | 1.280 |
| Nbr of stocks (in thousands) | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 | 10,25,000 |
| Announcement Date | 21/02/21 | 20/02/22 | 22/02/23 | 22/02/24 | 24/02/25 | 26/02/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.72x | - | - | - | 5.85TCr | |
| 11.05x | 3.43x | 9.89x | -.--% | 2.27TCr | |
| 7.31x | 16.17x | 19.39x | 6.23% | 2TCr | |
| 4.64x | 0.36x | 0.74x | 7.58% | 1.63TCr | |
| 8.31x | 16.84x | - | 6.78% | 819.46Cr | |
| 7.84x | 0.81x | 6.64x | 2.49% | 579.44Cr | |
| -2.14x | 1.59x | 69.89x | -.--% | 507.75Cr | |
| 6.1x | 13.9x | 20.99x | 5.72% | 461.1Cr | |
| Average | 12.23x | 7.58x | 21.26x | 4.11% | 1.76TCr | |
| Weighted average by Cap. | 26.95x | 7.53x | 14.98x | 4.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BROCK Stock
- BROCK-R Stock
- Valuation Baan Rock Garden
Select your edition
All financial news and data tailored to specific country editions
