Valuation BCPG

Stocks

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
6.700 ^THB	-0.74%		-0.74%	-0.74%

10-19	BCPG Public Company Limited Reports Operating Results for the Third Quarter of 2026	CI
08-27	BCPG Public Company Limited Announces Cash Dividend Payment for Operating Period from 01 January 2026 to 30 June 2026, Payable on 22 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,728	29,658	26,363	16,626	20,221	20,072	-	-
Change	-	-14.6%	-11.11%	-36.93%	21.62%	-0.74%	-	-
Enterprise Value (EV) ¹	52,601	33,744	56,642	37,685	41,047	48,598	42,235	62,350
Change	-	-35.85%	67.86%	-33.47%	8.92%	18.4%	-13.09%	47.63%
P/E	16.4x	11.3x	23.2x	9.1x	23.3x	8.05x	11.8x	10.6x
PBR	1.28x	1.01x	0.89x	0.54x	0.72x	0.67x	0.66x	0.63x
PEG	-	0.5x	-0.4x	0.2x	-0.4x	0x	-0.4x	0.9x
Capitalization / Revenue	7.44x	5.49x	5.24x	3.85x	5.69x	5.31x	5.1x	4.66x
EV / Revenue	11.3x	6.24x	11.3x	8.72x	11.5x	12.9x	10.7x	14.5x
EV / EBITDA	15.1x	9.18x	15.3x	12.9x	17.5x	15.4x	14.8x	24.2x
EV / EBIT	22.8x	15.5x	30x	32.5x	50.3x	47.1x	42.5x	78.3x
EV / FCF	-57.4x	26.4x	-2.17x	33.7x	23x	3.59x	16.1x	14.1x
FCF Yield	-1.74%	3.79%	-46%	2.97%	4.34%	27.8%	6.22%	7.08%
Dividend per Share ²	0.33	0.36	0.25	0.28	0.35	0.3671	0.2871	0.2883
Rate of return	2.75%	3.53%	2.84%	5.05%	5.19%	5.48%	4.29%	4.3%
EPS ²	0.73	0.9	0.38	0.61	0.29	0.832	0.568	0.6325
Distribution rate	45.2%	40%	65.8%	45.9%	121%	44.1%	50.6%	45.6%
Net sales ¹	4,669	5,405	5,031	4,323	3,555	3,780	3,936	4,309
EBITDA ¹	3,485	3,676	3,693	2,923	2,340	3,160	2,846	2,571
EBIT ¹	2,304	2,172	1,885	1,160	815.6	1,032	993.2	796.1
Net income ¹	2,011	2,630	1,104	1,819	855.5	2,464	1,680	1,778
Net Debt ¹	17,873	4,086	30,279	21,058	20,825	28,526	22,163	42,278
Reference price ²	12.000	10.200	8.800	5.550	6.750	6.700	6.700	6.700
Nbr of stocks (in thousands)	2,894,012	2,907,688	2,995,759	2,995,759	2,995,759	2,995,759	-	-
Announcement Date	17/02/22	20/02/23	20/02/24	20/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BCPG	8.11x	12.9x	15.43x	5.44%	599M
GE VERNOVA INC.	28.68x	4.8x	35.02x	0.23%	234B
NEXTERA ENERGY	19.85x	9.01x	15.94x	3.06%	170B
IBERDROLA, S.A.	20.83x	4.44x	12.21x	3.32%	164B
CHINA YANGTZE POWER CO., LTD.	19.99x	11.2x	14.67x	3.5%	108B
SOUTHERN COMPANY	20.81x	5.89x	12.95x	3.32%	105B
ENEL S.P.A.	12.8x	1.87x	6.64x	5.54%	103B
DUKE ENERGY CORPORATION	18.29x	5.6x	11.28x	3.52%	96.35B
CONSTELLATION ENERGY CORPORATION	20.81x	3.12x	12.9x	0.66%	91.44B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.92x	5.31x	12.56x	2.99%	69.79B
Average	19.01x	6.41x	14.96x	3.16%	114.21B
Weighted average by Cap.	21.21x	5.78x	17.23x	2.65%