Valuation Begistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 22/06/2026			5-day change	1st Jan Change
0.0400 ^THB	+33.33%		0.00%	-

05-15	Begistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-12	Begistics Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	545.1	1,713	1,384	888.1	565.2	323
Change	-	214.22%	-19.19%	-35.83%	-36.36%	-42.86%
Enterprise Value (EV) ¹	782.7	1,803	1,482	2,884	2,216	1,908
Change	-	130.31%	-17.81%	94.69%	-23.18%	-13.89%
P/E	-9.55x	8.47x	17.9x	7.52x	-10.6x	-0.72x
PBR	0.87x	1.53x	0.66x	0.25x	0.16x	0.1x
PEG	-	-0x	-0.2x	-0.1x	0x	-0x
Capitalization / Revenue	1.6x	7.9x	6.45x	1.29x	1.61x	0.64x
EV / Revenue	2.3x	8.32x	6.91x	4.19x	6.29x	3.8x
EV / EBITDA	-34.6x	25.1x	-57.4x	23.5x	29.5x	-23x
EV / EBIT	-19.1x	-40.2x	-24.3x	66.1x	-59.4x	-10.2x
EV / FCF	-3.74x	5.54x	-11.9x	-3.31x	-7.77x	-9.63x
FCF Yield	-26.7%	18%	-8.39%	-30.2%	-12.9%	-10.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1288	0.2868	0.067	0.0146	-0.006622	-0.0558
Distribution rate	-	-	-	-	-	-
Net sales ¹	340.8	216.8	214.5	688.4	352.1	502.5
EBITDA ¹	-22.63	71.93	-25.8	122.6	75	-83.06
EBIT ¹	-40.93	-44.82	-60.98	43.65	-37.31	-186.4
Net income ¹	-57.09	129.5	71.4	207	-53.47	-450.8
Net Debt ¹	237.6	89.82	97.42	1,996	1,651	1,585
Reference price ²	1.2300	2.4300	1.2000	0.1100	0.0700	0.0400
Nbr of stocks (in thousands)	443,147	704,819	1,153,420	8,074,008	8,074,009	8,074,009
Announcement Date	01/03/21	25/02/22	28/02/23	01/03/24	19/03/25	12/03/26

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.($)
BEGISTICS	-	-	-	-	7.36M
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	25.91x	8.69x	13.43x	2.13%	30.39B
PORT OF TAURANGA LIMITED	38.22x	12.77x	24.13x	2.33%	3.28B
GEMADEPT GROUP CORPORATION	16.35x	-	-	2.86%	1.25B
GUJARAT PIPAVAV PORT LIMITED	15.51x	5.95x	10.13x	5.67%	784M
SUSTAINED INFRASTRUCTURE HOLDING COMPANY	18.5x	1.47x	3.45x	3.36%	774M
NAPIER PORT HOLDINGS LIMITED	22.23x	5.17x	12.14x	3.4%	435M
Average	22.78x	6.81x	12.66x	3.29%	5.27B
Weighted average by Cap.	26.26x	8.81x	14.11x	2.29%