B

Brooker Group PCL
SET:BROOK

Watchlist Manager
Brooker Group PCL
SET:BROOK
Watchlist
Price: 0.47 THB
Market Cap: 4.4B THB

Relative Value

There is not enough data to reliably calculate the relative value of BROOK.

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.

BROOK Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
15.7
Median 5Y
17.7
Industry
1.3
vs History
vs Industry
Median 3Y
11.3
Median 5Y
11.3
Industry
18.6
vs History
vs Industry
Median 3Y
7.1
Median 5Y
7.1
Industry
12.8
vs History
vs Industry
Median 3Y
5.9
Median 5Y
5.9
Industry
16.9
vs History
vs Industry
Median 3Y
1.5
Median 5Y
1.5
Industry
2.5
vs History
vs Industry
Median 3Y
12.7
Median 5Y
15.2
Industry
1.4
vs History
vs Industry
Median 3Y
15.4
Median 5Y
2
Industry
3.3
vs History
vs Industry
Median 3Y
9.6
Median 5Y
9.6
Industry
9.7
vs History
vs Industry
Median 3Y
10.3
Median 5Y
10.3
Industry
12.3
vs History
vs Industry
Median 3Y
6
Median 5Y
6
Industry
11.9
vs History
vs Industry
Median 3Y
6
Median 5Y
6
Industry
13.8
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7

Multiples Across Competitors

BROOK Competitors Multiples
Brooker Group 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
Brooker Group PCL
SET:BROOK
4.4B THB 14.4 11.3 9.6 10.3
UK
Relx PLC
LSE:REL
55.5B GBP 5.8 28.8 20.4 20.9
CA
Thomson Reuters Corp
TSX:TRI
81.2B CAD 8 33.8 19.7 27.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.3 40.8
IE
Experian PLC
LSE:EXPN
31B GBP 5.3 30.7 160.6 227.4
US
Verisk Analytics Inc
NASDAQ:VRSK
31.3B USD 10.3 34 19.4 24
US
CoStar Group Inc
NASDAQ:CSGP
28.7B USD 9.4 1 414.9 198.2 -342.6
US
Equifax Inc
NYSE:EFX
27.2B USD 4.6 41.4 16.3 26.1
NL
Wolters Kluwer NV
AEX:WKL
20.8B EUR 3.4 18.5 12.3 16.1
US
Leidos Holdings Inc
NYSE:LDOS
23.7B USD 1.4 16.9 11.7 13.4
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 27.9 20.4 20.4
P/E Multiple
Earnings Growth PEG
TH
B
Brooker Group PCL
SET:BROOK
Average P/E: 154.1
11.3
N/A N/A
UK
Relx PLC
LSE:REL
28.8
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
33.8
1%
33.8
UK
I
IHS Markit Ltd
F:0M3
37
N/A N/A
IE
Experian PLC
LSE:EXPN
30.7
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
34
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 414.9
83%
17
US
Equifax Inc
NYSE:EFX
41.4
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.5
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.9
10%
1.7
CH
SGS SA
SIX:SGSN
27.9
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
Brooker Group PCL
SET:BROOK
Average EV/EBITDA: 46.9
9.6
N/A N/A
UK
Relx PLC
LSE:REL
20.4
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.7
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.3
N/A N/A
IE
Experian PLC
LSE:EXPN
160.6
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
19.4
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
198.2
95%
2.1
US
Equifax Inc
NYSE:EFX
16.3
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.3
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
2
CH
SGS SA
SIX:SGSN
20.4
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
Brooker Group PCL
SET:BROOK
Average EV/EBIT: 42.7
10.3
N/A N/A
UK
Relx PLC
LSE:REL
20.9
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.9
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.8
N/A N/A
IE
Experian PLC
LSE:EXPN
227.4
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
24
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -342.6
406%
N/A
US
Equifax Inc
NYSE:EFX
26.1
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
9%
1.5
CH
SGS SA
SIX:SGSN
20.4
13%
1.6