Company Valuation: BCB

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 131.9 107.9 85.92 119.9 163.8 111
Change - -18.18% -20.37% 39.53% 36.67% -32.26%
Enterprise Value (EV) 1 484.5 429.2 353.8 337.4 337.7 447.2
Change - -11.41% -17.57% -4.63% 0.1% 32.39%
P/E 7.62x 6.9x 4.05x 4.8x 10.6x 12.2x
PBR 0.27x 0.23x 0.18x 0.23x 0.31x 0.2x
PEG - -0.72x 0.1x 0.3x -0.3x -0.3x
Capitalization / Revenue 0.52x 0.54x 0.39x 0.49x 0.74x 0.53x
EV / Revenue 1.91x 2.16x 1.61x 1.37x 1.52x 2.15x
EV / EBITDA 10.7x 9.69x 6.45x 6.1x 6.49x 12.9x
EV / EBIT 11.2x 10.4x 6.65x 6.25x 6.65x 13.4x
EV / FCF 4.19x 10.4x 7.3x 16.4x 6.13x -6.12x
FCF Yield 23.9% 9.64% 13.7% 6.08% 16.3% -16.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0433 0.0392 0.0531 0.0625 0.0388 0.0225
Distribution rate - - - - - -
Net sales 1 254 198.8 219.6 245.4 222.9 208.4
EBITDA 1 45.32 44.29 54.83 55.33 52.02 34.63
EBIT 1 43.4 41.2 53.18 54.02 50.76 33.33
Net income 1 17.31 15.65 21.23 25 15.5 9.076
Net Debt 1 352.6 321.3 267.9 217.5 173.9 336.2
Reference price 2 0.3300 0.2700 0.2150 0.3000 0.4100 0.2750
Nbr of stocks (in thousands) 399,621 399,621 399,621 399,621 399,621 403,617
Announcement Date 30/10/20 29/10/21 28/10/22 31/10/23 30/10/24 30/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.19M
15.77x4.96x13.36x3.22% 44.86B
8.81x1.51x7.74x4% 31B
20.46x4.21x17.18x1.22% 30.11B
15.05x3.18x15.26x2.34% 26.72B
5.53x0.58x1.2x9.11% 26.42B
9.17x2.37x7.28x3.81% 21.61B
15.01x6.83x18.27x1.42% 21.09B
7.77x0.86x3.13x2.88% 19.87B
Average 12.19x 3.06x 10.43x 3.5% 24.63B
Weighted average by Cap. 12.69x 3.20x 10.83x 3.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA