B

BGT Corporation PCL
SET:BGT

Watchlist Manager
BGT Corporation PCL
SET:BGT
Watchlist
Price: 0.39 THB -2.5% Market Closed
Market Cap: 141.8m THB

Relative Value

The Relative Value of one BGT stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.39 THB, BGT Corporation PCL is hidden .

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.

BGT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
65
Median 3Y
0.5
Median 5Y
0.7
Industry
0.6
vs History
vs Industry
Median 3Y
-14.7
Median 5Y
-19.7
Industry
17.1
vs History
80
vs Industry
34
Median 3Y
3.8
Median 5Y
4.3
Industry
8.5
vs History
vs Industry
24
Median 3Y
-9.9
Median 5Y
-9.9
Industry
17.7
vs History
85
vs Industry
76
Median 3Y
0.8
Median 5Y
1
Industry
1.7
vs History
88
vs Industry
42
Median 3Y
0.9
Median 5Y
1.1
Industry
0.7
vs History
88
vs Industry
64
Median 3Y
1.7
Median 5Y
2
Industry
2.4
vs History
82
vs Industry
53
Median 3Y
7
Median 5Y
8.6
Industry
8.6
vs History
11
vs Industry
9
Median 3Y
52.4
Median 5Y
41.6
Industry
13.1
vs History
80
vs Industry
14
Median 3Y
6.8
Median 5Y
7.8
Industry
10
vs History
80
vs Industry
4
Median 3Y
8.3
Median 5Y
9.3
Industry
14.3
vs History
88
vs Industry
64
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

BGT Competitors Multiples
BGT Corporation PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
BGT Corporation PCL
SET:BGT
141.8m THB 0.2 -8.1 5.6 407.6
ES
Industria de Diseno Textil SA
MAD:ITX
175.9B EUR 4.4 28.9 15.3 21.5
US
TJX Companies Inc
NYSE:TJX
169.9B USD 2.9 33.1 21.2 25.1
JP
Fast Retailing Co Ltd
TSE:9983
17.5T JPY 5.1 40.3 20.6 28.6
ZA
Pepkor Holdings Ltd
JSE:PPH
98.4B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
58.5B USD 2.6 27.8 17.8 21.1
ZA
Mr Price Group Ltd
JSE:MRP
45.6B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
295.8B SEK 1.3 27.2 8.5 19.3
ZA
Foschini Group Ltd
JSE:TFG
27.3B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
20.8B Zac 0 0 0 0
US
Burlington Stores Inc
NYSE:BURL
18.5B USD 1.6 32.6 17.1 25.4
P/E Multiple
Earnings Growth PEG
TH
B
BGT Corporation PCL
SET:BGT
Average P/E: 31.7
Negative Multiple: -8.1
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
28.9
8%
3.6
US
TJX Companies Inc
NYSE:TJX
33.1
10%
3.3
JP
Fast Retailing Co Ltd
TSE:9983
40.3
9%
4.5
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
17%
N/A
US
Ross Stores Inc
NASDAQ:ROST
27.8
7%
4
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
9%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
27.2
9%
3
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
8%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
-3%
N/A
US
Burlington Stores Inc
NYSE:BURL
32.6
19%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BGT Corporation PCL
SET:BGT
Average EV/EBITDA: 15.2
5.6
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
15.3
6%
2.5
US
TJX Companies Inc
NYSE:TJX
21.2
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
20.6
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
17.8
6%
3
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.5
3%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
US
Burlington Stores Inc
NYSE:BURL
17.1
17%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BGT Corporation PCL
SET:BGT
Average EV/EBIT: 78.4
407.6
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
21.5
7%
3.1
US
TJX Companies Inc
NYSE:TJX
25.1
10%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
28.6
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
21.1
6%
3.5
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
19.3
7%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
US
Burlington Stores Inc
NYSE:BURL
25.4
19%
1.3