B

Beryl 8 Plus PCL
SET:BE8

Watchlist Manager
Beryl 8 Plus PCL
SET:BE8
Watchlist
Price: 14.9 THB -4.49% Market Closed
Market Cap: 3.9B THB
Have any thoughts about
Beryl 8 Plus PCL?
Write Note

Intrinsic Value

The intrinsic value of one BE8 stock under the Base Case scenario is 25.77 THB. Compared to the current market price of 14.9 THB, Beryl 8 Plus PCL is Undervalued by 42%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BE8 Intrinsic Value
25.77 THB
Undervaluation 42%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
Beryl 8 Plus PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BE8 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BE8?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Beryl 8 Plus PCL

Provide an overview of the primary business activities
of Beryl 8 Plus PCL.

What unique competitive advantages
does Beryl 8 Plus PCL hold over its rivals?

What risks and challenges
does Beryl 8 Plus PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beryl 8 Plus PCL.

Provide P/S
for Beryl 8 Plus PCL.

Provide P/E
for Beryl 8 Plus PCL.

Provide P/OCF
for Beryl 8 Plus PCL.

Provide P/FCFE
for Beryl 8 Plus PCL.

Provide P/B
for Beryl 8 Plus PCL.

Provide EV/S
for Beryl 8 Plus PCL.

Provide EV/GP
for Beryl 8 Plus PCL.

Provide EV/EBITDA
for Beryl 8 Plus PCL.

Provide EV/EBIT
for Beryl 8 Plus PCL.

Provide EV/OCF
for Beryl 8 Plus PCL.

Provide EV/FCFF
for Beryl 8 Plus PCL.

Provide EV/IC
for Beryl 8 Plus PCL.

Show me price targets
for Beryl 8 Plus PCL made by professional analysts.

What are the Revenue projections
for Beryl 8 Plus PCL?

How accurate were the past Revenue estimates
for Beryl 8 Plus PCL?

What are the Net Income projections
for Beryl 8 Plus PCL?

How accurate were the past Net Income estimates
for Beryl 8 Plus PCL?

What are the EPS projections
for Beryl 8 Plus PCL?

How accurate were the past EPS estimates
for Beryl 8 Plus PCL?

What are the EBIT projections
for Beryl 8 Plus PCL?

How accurate were the past EBIT estimates
for Beryl 8 Plus PCL?

Compare the revenue forecasts
for Beryl 8 Plus PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beryl 8 Plus PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beryl 8 Plus PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beryl 8 Plus PCL compared to its peers.

Compare the P/E ratios
of Beryl 8 Plus PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Beryl 8 Plus PCL with its peers.

Analyze the financial leverage
of Beryl 8 Plus PCL compared to its main competitors.

Show all profitability ratios
for Beryl 8 Plus PCL.

Provide ROE
for Beryl 8 Plus PCL.

Provide ROA
for Beryl 8 Plus PCL.

Provide ROIC
for Beryl 8 Plus PCL.

Provide ROCE
for Beryl 8 Plus PCL.

Provide Gross Margin
for Beryl 8 Plus PCL.

Provide Operating Margin
for Beryl 8 Plus PCL.

Provide Net Margin
for Beryl 8 Plus PCL.

Provide FCF Margin
for Beryl 8 Plus PCL.

Show all solvency ratios
for Beryl 8 Plus PCL.

Provide D/E Ratio
for Beryl 8 Plus PCL.

Provide D/A Ratio
for Beryl 8 Plus PCL.

Provide Interest Coverage Ratio
for Beryl 8 Plus PCL.

Provide Altman Z-Score Ratio
for Beryl 8 Plus PCL.

Provide Quick Ratio
for Beryl 8 Plus PCL.

Provide Current Ratio
for Beryl 8 Plus PCL.

Provide Cash Ratio
for Beryl 8 Plus PCL.

What is the historical Revenue growth
over the last 5 years for Beryl 8 Plus PCL?

What is the historical Net Income growth
over the last 5 years for Beryl 8 Plus PCL?

What is the current Free Cash Flow
of Beryl 8 Plus PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Beryl 8 Plus PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beryl 8 Plus PCL

Current Assets 1.6B
Cash & Short-Term Investments 256m
Receivables 966.5m
Other Current Assets 344.5m
Non-Current Assets 2.4B
Long-Term Investments 22.5m
PP&E 117.2m
Intangibles 1.9B
Other Non-Current Assets 349.3m
Current Liabilities 923.1m
Accounts Payable 272m
Short-Term Debt 247.5m
Other Current Liabilities 403.6m
Non-Current Liabilities 235.9m
Long-Term Debt 124.9m
Other Non-Current Liabilities 111m
Efficiency

Earnings Waterfall
Beryl 8 Plus PCL

Revenue
2.4B THB
Cost of Revenue
-1.8B THB
Gross Profit
643.6m THB
Operating Expenses
-359.4m THB
Operating Income
284.3m THB
Other Expenses
-69.7m THB
Net Income
214.6m THB

Free Cash Flow Analysis
Beryl 8 Plus PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BE8 Profitability Score
Profitability Due Diligence

Beryl 8 Plus PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Exceptional 1-Year Revenue Growth
Positive 3-Year Average ROE
56/100
Profitability
Score

Beryl 8 Plus PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

BE8 Solvency Score
Solvency Due Diligence

Beryl 8 Plus PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
73/100
Solvency
Score

Beryl 8 Plus PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BE8 Price Targets Summary
Beryl 8 Plus PCL

Wall Street analysts forecast BE8 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BE8 is 21.94 THB with a low forecast of 20.2 THB and a high forecast of 25.22 THB.

Lowest
Price Target
20.2 THB
36% Upside
Average
Price Target
21.94 THB
47% Upside
Highest
Price Target
25.22 THB
69% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BE8?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BE8 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Beryl 8 Plus PCL

Country

Thailand

Industry

Technology

Market Cap

3.9B THB

Dividend Yield

1.54%

Description

Beryl 8 Plus PCL engages in the provision of customer relationship management, data analytics, and digital technology services. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2021-11-08. The Company’s offerings include customer relationship management, analytics, and digital technology with specialization in CRM systems with salesforce. The Company’s segments include Strategy and technology consulting and Technology support service. The firm offers BE8 Packaged solutions, including BE8 Loyalty Management, BE8 Banking Solution, BO ChatBot, BE8 Omni Channel, LINE Connector, Tenant Management and Telesales Management. The firm provides end-to-end management package that manages all customer information as well as promotions, campaigns, and redemptions on salesforce. Tenant Management improve management of real estate or commercial leasing from lead generation to contract signing, with pre-build programs to calculate complex rental types. BE8 Banking Solution program is for banks to manage customer relationship by providing customer insights.

Contact

BANGKOK METROPOLIS
Bangkok
The 9Th Tower Grand Rama9 Building (Tower B), Floor 19 33/4 Rama 9 Road,Huai Khwang
+6621165081
beryl8.com

IPO

2021-11-08

Employees

-

Officers

CEO, Chief Solution Delivery Officer & Director
Mr. Apisek Tewinpagti
Chief Sales Officer
Mr. Vasin Srisukri
Chief Financial Officer
Ms. Supattra Simtharakaew
Chief Business Development Officer of International
Mr. Sean Player Wolfman
Chief Strategy Officer
Ms. Pimkarn Punyacharoensin

See Also

Discover More
What is the Intrinsic Value of one BE8 stock?

The intrinsic value of one BE8 stock under the Base Case scenario is 25.77 THB.

Is BE8 stock undervalued or overvalued?

Compared to the current market price of 14.9 THB, Beryl 8 Plus PCL is Undervalued by 42%.

Back to Top