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) 3,99,621 3,99,621 3,99,621 3,99,621 3,99,621 4,03,617
Announcement Date 30/10/20 29/10/21 28/10/22 31/10/23 30/10/24 30/10/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.53Cr
15.23x4.79x12.92x3.35% 4.31TCr
17.99x3.97x15.95x1.36% 2.84TCr
8.19x1.5x7.92x4.37% 2.72TCr
5.47x0.65x1.38x9.14% 2.63TCr
14.13x3.07x14.71x2.55% 2.59TCr
10.63x2.15x9.15x3.95% 2.14TCr
7.86x0.87x3.17x2.84% 2.01TCr
13.18x6.42x16.89x1.65% 1.94TCr
37.66x13.8x34.28x3.14% 1.82TCr
Average 14.48x 4.14x 12.93x 3.6% 2.3TCr
Weighted average by Cap. 14.03x 3.90x 12.41x 3.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!