Valuation BEC World

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
1.920 ^THB	0.00%		-0.52%	+1.59%

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	3,840	-	-
Change	-	-28.37%	-51.68%	-20.08%	-51.54%	1.59%	-	-
Enterprise Value (EV) ¹	26,482	18,240	8,944	5,384	280.8	993.4	3,840	3,840
Change	-	-31.12%	-50.96%	-39.8%	-94.79%	253.79%	286.56%	0%
P/E	37.1x	33.7x	44.4x	78x	18.9x	22.6x	21.3x	24x
PBR	4.55x	3.24x	1.59x	1.28x	0.62x	0.6x	0.62x	0.61x
PEG	-	-1.6x	-0.7x	-1.4x	0x	-1.5x	3.62x	-2.2x
Capitalization / Revenue	4.96x	3.95x	2.1x	1.83x	0.95x	0.92x	1.03x	1.02x
EV / Revenue	4.66x	3.57x	1.92x	1.27x	0.07x	0.24x	1.03x	1.02x
EV / EBITDA	8.33x	6.66x	4.4x	3.25x	0.18x	0.61x	2.38x	2.46x
EV / EBIT	24.3x	22.1x	27x	34x	1.19x	4.69x	16.1x	-
EV / FCF	7.39x	20.8x	4.69x	3.65x	0.2x	1.02x	2.51x	-
FCF Yield	13.5%	4.82%	21.3%	27.4%	495%	97.9%	39.8%	-
Dividend per Share ²	0.25	-	0.06	0.08	-	0.0886	0.065	0.04
Rate of return	1.77%	-	1.23%	2.05%	-	4.62%	3.39%	2.08%
EPS ²	0.38	0.3	0.11	0.05	0.1	0.085	0.09	0.08
Distribution rate	65.8%	-	54.5%	160%	-	104%	72.2%	50%
Net sales ¹	5,680	5,115	4,653	4,251	3,980	4,186	3,734	3,781
EBITDA ¹	3,179	2,739	2,035	1,655	1,587	1,616	1,610	1,559
EBIT ¹	1,090	824.4	331.2	158.4	235.7	212	239	-
Net income ¹	761.6	607	210	96.28	205.8	178.5	176.5	169
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	1.920	1.920	1.920
Nbr of stocks (in thousands)	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	-	-
Announcement Date	18/2/22	24/2/23	23/2/24	21/2/25	20/2/26	-	-	-

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	22.59x	0.24x	0.61x	4.62%	115M
WALT DISNEY COMPANY (THE)	18.02x	2.13x	9.49x	1.47%	177B
FORMULA ONE GROUP	42.65x	6.12x	26.3x	-.--%	23.47B
TBS HOLDINGS,INC.	17.98x	1.88x	19.51x	1.71%	5.73B
ORIENTAL PEARL GROUP CO.,LTD.	45.63x	-	-	1.96%	4.35B
FUJI MEDIA HOLDINGS, INC.	12.91x	1.79x	17.38x	4.95%	3.67B
LIBERTY GLOBAL LTD.	-6.05x	2.15x	7.67x	-.--%	3.37B
ITV PLC	11.88x	0.86x	5.62x	7.18%	3.45B
CANAL+ SA	15.86x	0.61x	4.81x	1.38%	3.42B
MFE-MEDIAFOREUROPE N.V.	7.63x	0.72x	3.25x	6.45%	2.14B
Average	18.91x	1.83x	10.52x	2.97%	22.7B
Weighted average by Cap.	20.44x	2.48x	11.43x	1.5%