Beryl 8 Plus PCL (SET:BE8)

Watchlist Manager

Watchlist

Price: 14.9 THB -4.49%

Market Cap: 3.9B THB

Have any thoughts about
Beryl 8 Plus PCL?

Write Note

Section:

Relative Value

The Relative Value of one BE8 stock under the Base Case scenario is 30.59 THB. Compared to the current market price of 14.9 THB, Beryl 8 Plus PCL is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

BE8 Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.6

P/S

vs History	92
vs Industry	52

Median 5Y

8.2

Industry

2.4

Forward

1.6

More Details

18.4

P/E

vs History	92
vs Industry	32

Median 5Y

62.5

Industry

23.2

Forward

22.5

More Details

15.3

P/OCF

vs History	92
vs Industry	32

Median 5Y

267.6

Industry

More Details

63.1

P/FCFE

vs History	57
vs Industry	9

Median 5Y

74.3

Industry

21.6

More Details

1.4

P/B

vs History	92
vs Industry	60

Median 5Y

4.8

Industry

2.9

More Details

1.7

EV/S

vs History	92
vs Industry	47

Median 5Y

8.4

Industry

2.4

Forward

1.6

More Details

6.3

EV/GP

vs History	92
vs Industry	30

Median 5Y

27.7

Industry

4.9

More Details

11.5

EV/EBITDA

vs History	92
vs Industry	31

Median 5Y

48.4

Industry

13.1

Forward

13.6

More Details

14.3

EV/EBIT

vs History	92
vs Industry	29

Median 5Y

53.6

Industry

16.8

Forward

17.1

More Details

15.7

EV/OCF

vs History	92
vs Industry	30

Median 5Y

255.2

Industry

More Details

18.9

EV/FCFF

vs History	73
vs Industry	26

Median 5Y

47.8

Industry

18.8

More Details

1.2

EV/IC

vs History	92
vs Industry	59

Median 5Y

3.8

Industry

2.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	B	Beryl 8 Plus PCL SET:BE8	3.9B THB	1.6	18.4	11.5	14.3
IE		Accenture PLC NYSE:ACN	230.2B USD	3.5	31.7	18.5	22.4
US		International Business Machines Corp NYSE:IBM	192.7B USD	3.1	30.1	16.9	25.6
IN		Tata Consultancy Services Ltd NSE:TCS	15T INR	6	31.6	21.8	23.5
IN		Infosys Ltd NSE:INFY	7.7T INR	4.9	28.7	20.1	23
IN		HCL Technologies Ltd NSE:HCLTECH	5T INR	4.4	30	19.6	23.5
US		Gartner Inc NYSE:IT	41.9B USD	6.8	39.4	31.6	37.2
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	40.2B USD	2.1	17.9	13.2	13.2
IN		Wipro Ltd NSE:WIPRO	3T INR	3.3	25.2	14.8	18.2
JP		Fujitsu Ltd TSE:6702	5.2T JPY	1.4	19.7	13.3	26.6
FR		Capgemini SE PAR:CAP	27.7B EUR	1.2	16.4	9.1	11.6

				Revenue Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average P/S: 3.5 1.6	27%
IE		Accenture PLC NYSE:ACN	3.5	24%
US		International Business Machines Corp NYSE:IBM	3.1	12%
IN		Tata Consultancy Services Ltd NSE:TCS	6	28%
IN		Infosys Ltd NSE:INFY	4.9	26%
IN		HCL Technologies Ltd NSE:HCLTECH	4.4	32%
US		Gartner Inc NYSE:IT	6.8	28%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	2.1	17%
IN		Wipro Ltd NSE:WIPRO	3.3	17%
JP		Fujitsu Ltd TSE:6702	1.4	6%
FR		Capgemini SE PAR:CAP	1.2	9%

				Earnings Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average P/E: 26.3 18.4	27%
IE		Accenture PLC NYSE:ACN	31.7	34%
US		International Business Machines Corp NYSE:IBM	30.1	37%
IN		Tata Consultancy Services Ltd NSE:TCS	31.6	34%
IN		Infosys Ltd NSE:INFY	28.7	29%
IN		HCL Technologies Ltd NSE:HCLTECH	30	38%
US		Gartner Inc NYSE:IT	39.4	36%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	17.9	30%
IN		Wipro Ltd NSE:WIPRO	25.2	36%
JP		Fujitsu Ltd TSE:6702	19.7	25%
FR		Capgemini SE PAR:CAP	16.4	40%

				EBITDA Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average EV/EBITDA: 17.3 11.5	18%
IE		Accenture PLC NYSE:ACN	18.5	26%
US		International Business Machines Corp NYSE:IBM	16.9	38%
IN		Tata Consultancy Services Ltd NSE:TCS	21.8	33%
IN		Infosys Ltd NSE:INFY	20.1	34%
IN		HCL Technologies Ltd NSE:HCLTECH	19.6	32%
US		Gartner Inc NYSE:IT	31.6	45%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	13.2	18%
IN		Wipro Ltd NSE:WIPRO	14.8	24%
JP		Fujitsu Ltd TSE:6702	13.3	27%
FR		Capgemini SE PAR:CAP	9.1	20%

				EBIT Growth
TH	B	Beryl 8 Plus PCL SET:BE8	Average EV/EBIT: 21.7 14.3	37%
IE		Accenture PLC NYSE:ACN	22.4	29%
US		International Business Machines Corp NYSE:IBM	25.6	47%
IN		Tata Consultancy Services Ltd NSE:TCS	23.5	37%
IN		Infosys Ltd NSE:INFY	23	36%
IN		HCL Technologies Ltd NSE:HCLTECH	23.5	33%
US		Gartner Inc NYSE:IT	37.2	41%
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	13.2	20%
IN		Wipro Ltd NSE:WIPRO	18.2	28%
JP		Fujitsu Ltd TSE:6702	26.6	N/A
FR		Capgemini SE PAR:CAP	11.6	26%

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Estee Lauder Companies Inc NYSE:EL	Consumer products
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Church & Dwight Co Inc NYSE:CHD	Consumer products
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	American Express Co NYSE:AXP	Financial Services
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Target Corp NYSE:TGT	Retail
US	Walt Disney Co NYSE:DIS	Media
US	Mueller Industries Inc NYSE:MLI	Machinery
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

Beryl 8 Plus PCL
SET:BE8

Relative Value

Valuation Multiples

Multiples Across Competitors

BE8 Competitors Multiples
Beryl 8 Plus PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	12.1 34.25
Price Target

Beryl 8 Plus PCL SET:BE8

Relative Value

Valuation Multiples

Multiples Across Competitors

BE8 Competitors Multiples Beryl 8 Plus PCL Competitors

See Also

Company

Help

Tools

Stocks

Beryl 8 Plus PCL
SET:BE8

BE8 Competitors Multiples
Beryl 8 Plus PCL Competitors