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.($)
- - - - 2.27Cr
62.72x - - - 6.69TCr
5.64x0.74x1.53x8.73% 2.76TCr
17.17x3.87x15.55x1.43% 2.65TCr
13.13x3.01x14.41x2.66% 2.42TCr
9.26x3.39x7.76x-.--% 2.18TCr
7.91x0.88x3.19x2.82% 2.02TCr
12.51x6.28x16.51x1.74% 1.79TCr
7.77x1.88x5.74x2.65% 1.76TCr
33.01x15.34x53.06x1.3% 1.71TCr
Average 18.79x 4.42x 14.72x 2.67% 2.4TCr
Weighted average by Cap. 26.74x 4.02x 13.54x 2.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BCB

Historical PBR trend

Valuation ratios - PBR - BCB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BCB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BCB