Valuation Berli Jucker

Equities

End-of-day quote Thailand S.E. Other stock markets 13/01/2026			5-day change	1st Jan Change
13.30 ^THB	-1.48%		-6.99%	-7.64%

18/12	CGS International Upgrades Berli Jucker to Add from Hold; Price Target is THB19.60	MT
17/12	Berli Jucker Public Company Limited Announces Executive Changes, Effective December 17, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,39,271	1,24,242	1,41,275	1,00,195	93,382	53,304	53,304	-
Change	-	-10.79%	13.71%	-29.08%	-6.8%	-42.92%	0%	-
Enterprise Value (EV) ¹	3,00,627	2,72,964	2,99,754	2,55,625	2,49,202	1,95,522	1,93,658	1,90,409
Change	-	-9.2%	9.81%	-14.72%	-2.51%	-21.54%	-0.95%	-1.68%
P/E ratio	34.8x	34.8x	28.2x	20.8x	23.3x	12.1x	11.2x	10.3x
PBR	1.21x	1.07x	1.19x	0.84x	0.78x	0.44x	0.43x	0.43x
PEG	-	-3.2x	0.7x	-5.2x	-1.4x	1.2x	1.38x	1.14x
Capitalization / Revenue	0.96x	0.9x	0.94x	0.65x	0.59x	0.34x	0.33x	0.32x
EV / Revenue	2.08x	1.97x	1.99x	1.65x	1.58x	1.24x	1.2x	1.15x
EV / EBITDA	15.4x	14.5x	15x	12.3x	11.1x	8.82x	8.49x	8.11x
EV / EBIT	28.3x	27.5x	27.2x	21.8x	19.1x	15.7x	15.1x	14.3x
EV / FCF	28.3x	20.4x	23.5x	23.3x	15.1x	21x	17.8x	19.7x
FCF Yield	3.53%	4.9%	4.26%	4.3%	6.61%	4.76%	5.61%	5.09%
Dividend per Share ²	0.78	0.66	0.8	0.8	0.71	0.7476	0.8219	0.8848
Rate of return	2.24%	2.13%	2.27%	3.2%	3.05%	5.62%	6.18%	6.65%
EPS ²	1	0.89	1.25	1.2	1	1.1	1.189	1.297
Distribution rate	78%	74.2%	64%	66.7%	71%	68%	69.1%	68.2%
Net sales ¹	1,44,732	1,38,465	1,50,338	1,54,672	1,57,727	1,57,107	1,60,718	1,65,146
EBITDA ¹	19,512	18,773	20,013	20,736	22,404	22,157	22,821	23,468
EBIT ¹	10,609	9,919	11,004	11,752	13,015	12,439	12,851	13,274
Net income ¹	4,001	3,585	5,010	4,795	4,001	4,359	4,794	5,177
Net Debt ¹	1,61,356	1,48,723	1,58,479	1,55,431	1,55,820	1,42,218	1,40,355	1,37,105
Reference price ²	34.75	31.00	35.25	25.00	23.30	13.30	13.30	13.30
Nbr of stocks (in thousands)	40,07,797	40,07,797	40,07,797	40,07,797	40,07,797	40,07,797	40,07,797	-
Announcement Date	23/02/21	23/02/22	22/02/23	22/02/24	19/02/25	-	-	-

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.($)
BERLI JUCKER	12.09x	1.24x	8.82x	5.62%	169.19Cr
WESFARMERS LIMITED	32.88x	2.2x	16.66x	2.78%	6.21TCr
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD.	20.61x	4.53x	13.75x	2.53%	1.38TCr
FIVE BELOW, INC.	32.21x	2.23x	16.55x	-.--%	1.11TCr
RYOHIN KEIKAKU CO., LTD.	26.57x	1.6x	11.93x	1.01%	938.77Cr
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.	6.46x	0.76x	4.79x	3.01%	771.95Cr
CENTRAL RETAIL CORPORATION	9.7x	0.8x	5.98x	7.07%	321.6Cr
WOOLWORTHS HOLDINGS LIMITED	16.45x	0.83x	7.65x	4.28%	326.91Cr
MR. D.I.Y. HOLDING (THAILAND)	19.27x	2.72x	8.82x	-	155.66Cr
Average	19.58x	1.88x	10.55x	3.29%	1.26TCr
Weighted average by Cap.	27.40x	2.25x	14.32x	2.55%