Valuation BEC World

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
1.830 ^THB	-1.08%		-1.08%	-3.17%

14/08	BEC World Public Company Limited Announces Interim Cash Dividend Payment for Common Shareholders, Payable on September 10, 2026	CI
14/08	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	3,660	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	-3.17%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	813.4	3,660	3,660
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	189.68%	349.98%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	23.9x	23.9x	30.5x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.58x	0.59x	0.59x
PEG	-	-1.6x	-0.7x	-1.4x	0x	-1x	-	-1.4x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.91x	1x	0.99x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.2x	1x	0.99x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.55x	2.57x	2.88x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	5.21x	24.3x	49.5x
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	1.07x	3.98x	13.7x
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	93.3%	25.1%	7.3%
Dividend per Share ²	0.25	-	0.06	0.08	0.1	0.074	0.0533	0.03
Rate of return	1.77%	-	1.23%	2.05%	5.29%	4.04%	2.91%	1.64%
EPS ²	0.38	0.3	0.11	0.05	0.1	0.0767	0.0767	0.06
Distribution rate	65.8%	-	54.5%	160%	100%	96.5%	69.6%	50%
Net sales ¹	5,680	5,115	4,653	4,251	3,980	4,019	3,663	3,698
EBITDA ¹	3,179	2,739	2,035	1,655	1,587	1,473	1,424	1,270
EBIT ¹	1,090	824.4	331.2	158.4	235.7	156	150.5	74
Net income ¹	761.6	607	210	96.28	205.8	157.7	152.3	127
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	1.830	1.830	1.830
Nbr of stocks (in thousands)	20,00,000	20,00,000	20,00,000	20,00,000	20,00,000	20,00,000	-	-
Announcement Date	18/02/22	24/02/23	23/02/24	21/02/25	20/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEC WORLD	21.76x	0.2x	0.53x	4.79%	11Cr
WALT DISNEY COMPANY (THE)	19.63x	2.28x	10.23x	1.35%	20TCr
FOX CORPORATION	11.03x	1.52x	6.55x	0.88%	2.71TCr
SIRIUS XM HOLDINGS INC.	9.08x	2.16x	7.01x	4.01%	908.73Cr
TBS HOLDINGS,INC.	18.12x	1.93x	20.61x	1.67%	587.39Cr
RTL GROUP S.A.	16.26x	0.76x	6.08x	7.33%	529.93Cr
NEXSTAR MEDIA GROUP, INC.	5.16x	2.01x	5.62x	4.49%	507.81Cr
NIPPON TELEVISION HOLDINGS, INC.	13.09x	1.1x	8.32x	1.5%	474.26Cr
VERSANT MEDIA GROUP, INC.	7.53x	0.97x	3.11x	4.07%	449.38Cr
ORIENTAL PEARL GROUP CO.,LTD.	44.21x	-	-	2.02%	406.89Cr
Average	16.59x	1.44x	7.56x	3.21%	2.61TCr
Weighted average by Cap.	18.04x	2.11x	9.62x	1.64%