Subscribe

Berli Jucker Public Company Limited (BJC-R.BK)

THB14.90 +0.20 (+1.36%)
TH SET Industrials Conglomerates
Address Berli Jucker House, 99 Soi 10110
Bangkok, TH
CEO Thapanee Techajareonvikul
Website bjc.co.th
IPO 2007-12-28
ISIN TH0002010R14

Explore sections of this company profile

Also trades on Other OTC · BLJZY (USD) Stock Exchange of Thailand · BJC-R.BK (THB) Stock Exchange of Thailand · BJC.BK (THB) Stuttgart Stock Exchange · NVP8.SG (EUR)
Description

Berli Jucker Public Company Limited, a diversified Thai conglomerate founded in 1882 and headquartered in Bangkok, operates as a subsidiary of TCC Corporation Company Limited. Its extensive operations encompass manufacturing, distribution, and service provision across critical sectors such as packaging, consumer goods, healthcare, technical solutions, modern retail supply chains, and various other group enterprises within Thailand. In its packaging division, BJC manages the entire lifecycle from design and manufacturing to marketing and distribution of various containers, including glass and plastic products, as well as aluminum cans. The consumer business involves the distribution of a broad portfolio of personal care products, featuring brands like Cellox, Zilk, and Maxmo (for facial tissues and toilet papers), Parrot soaps, and Dermapon baby soaps. The company also distributes popular snack items such as Tasto potato chips, Dozo rice crackers, and Party and Campus extruded snacks. Complementing its product distribution, BJC provides extensive logistics services, including warehousing, transportation, customs brokerage, and freight forwarding. The product offerings extend to a wide array of food items like snacks, beverages, packaged fruits, dairy, and yogurt, alongside non-food essentials such as personal care and household products, stationery, and office equipment. Within the healthcare and technical sector, BJC serves as a crucial importer and distributor of a comprehensive range of medical and health products. This includes pharmaceuticals, medical supplies, cosmeceuticals, food supplements, and general health products designed to treat conditions affecting the kidney, hematology, cardiovascular, endocrine, genitourinary, skeletal, infectious diseases, oncology, pediatric health, and beauty. Furthermore, they supply advanced medical devices, such as computed radiography, ultrasound, digital mammography, X-ray, and 3D medical image processing systems, in addition to laboratory information systems. BJC's other ventures include supplying ingredients for the bakery, food, nutraceutical, and cosmetic industries; distributing industrial chemicals and refrigerants; engaging in e-commerce; and offering consultancy, design, installation, and after-sales support for crane and solar rooftop systems, as well as weighing control systems.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB14.90 +0.20 (+1.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.24
Float Shares
773.42M
Free Float %
19.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.40% -1.40% -6.00% -14.55% -18.02% -28.79% -39.74% -62.89% -58.22% -56.40% +243.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14.90
DCF (Unlevered) 430.63 +2,790.1%
DCF (Levered) 652.54 +4,279.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
0.80
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Conglomerates: +6.1%
    -2.4% Q1'26: -0.8% (vs Q1'25)
  • EPS growth Conglomerates: +16.9%
    +0.0% Q1'26: -3.7% (vs Q1'25)
  • FCF margin FCF growth · Conglomerates: +35.9%
    -5.4% Q1'26: +5.4% (vs Q1'25)
  • EBIT margin Conglomerates: +9.0%
    -0.5% Q1'26: -2.1% (vs Q1'25)
  • ROIC Conglomerates: +4.7%
    -0.2% Q1'26: -0.9% (vs Q1'25)
  • Share dilution Conglomerates: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Conglomerates: 1.28×
    20.86× Q1'26: 26.57× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.23) × ERP
WACC = 24% × Ke + 76% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 386.33 Current price: 14.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
1 EPS Ana.
Dec 2027
9 Rev. Ana.
1 EPS Ana.
Dec 2028
3 Rev. Ana.
1 EPS Ana.
Revenue
42.89B
est: 43.88B (-2.2%)
125.33B
est: 130.54B (-4.0%)
149.16B
est: 153.15B (-2.6%)
156.14B
est: 159.50B (-2.1%)
158.01B
est: 160.28B (-1.4%)
144.73B
est: 148.24B (-2.4%)
138.46B
est: 141.47B (-2.1%)
150.34B
est: 152.70B (-1.5%)
154.67B
est: 155.60B (-0.6%)
157.73B
est: 159.83B (-1.3%)
154.02B
est: 155.67B (-1.1%)
159.00B
152.09B – 166.60B
+2.1% YoY
165.62B
153.85B – 182.50B
+4.2% YoY
177.89B
167.67B – 191.28B
+7.4% YoY
EBITDA
6.01B
est: 5.89B (+1.9%)
14.85B
est: 17.54B (-15.3%)
17.72B
est: 20.58B (-13.9%)
18.85B
est: 21.43B (-12.0%)
18.86B
est: 21.53B (-12.4%)
18.27B
est: 19.92B (-8.3%)
19.12B
est: 19.01B (+0.6%)
20.01B
est: 20.51B (-2.4%)
20.54B
est: 20.90B (-1.8%)
22.32B
est: 19.20B (+16.3%)
8.48B
est: 18.70B (-54.6%)
19.10B
18.27B – 20.01B
+2.1% YoY
19.89B
18.48B – 21.92B
+4.2% YoY
21.37B
20.14B – 22.98B
+7.4% YoY
EBIT
4.35B
est: 3.31B (+31.4%)
10.54B
est: 9.84B (+7.1%)
12.74B
est: 11.54B (+10.4%)
13.76B
est: 12.02B (+14.5%)
13.57B
est: 12.08B (+12.3%)
10.77B
est: 11.17B (-3.6%)
10.05B
est: 10.66B (-5.7%)
11.00B
est: 11.51B (-4.4%)
11.55B
est: 11.73B (-1.5%)
12.93B
est: 9.52B (+35.9%)
-725.66M
est: 9.27B (-107.8%)
9.47B
9.06B – 9.92B
+2.1% YoY
9.86B
9.16B – 10.87B
+4.2% YoY
10.59B
9.98B – 11.39B
+7.4% YoY
Net Income
2.79B
est: 5.97B (-53.3%)
4.00B
est: 4.58B (-12.7%)
5.21B
est: 5.19B (+0.4%)
6.65B
est: 6.46B (+3.0%)
7.28B
est: 6.82B (+6.7%)
4.00B
est: 4.26B (-6.0%)
3.58B
est: 3.66B (-2.1%)
5.01B
est: 4.94B (+1.4%)
4.79B
est: 4.86B (-1.3%)
4.00B
est: 4.31B (-7.2%)
4.01B
est: 4.33B (-7.5%)
4.78B
4.42B – 5.24B
+10.2% YoY
5.22B
4.83B – 5.73B
+9.4% YoY
6.10B
5.64B – 6.70B
+16.8% YoY
SGA
7.18B
est: 8.88B (-19.1%)
23.53B
est: 26.42B (-10.9%)
30.69B
est: 30.99B (-1.0%)
32.26B
est: 32.28B (0.0%)
33.22B
est: 32.43B (+2.4%)
29.69B
est: 30.00B (-1.0%)
27.62B
est: 28.63B (-3.5%)
29.89B
est: 30.90B (-3.3%)
31.65B
est: 31.49B (+0.5%)
32.15B
est: 32.46B (-1.0%)
32.17B
est: 31.62B (+1.8%)
32.30B
30.89B – 33.84B
+2.1% YoY
33.64B
31.25B – 37.07B
+4.2% YoY
36.13B
34.06B – 38.85B
+7.4% YoY
EPS
1.62
est: 1.49 (+8.7%)
1.28
est: 1.14 (+12.0%)
1.31
est: 1.29 (+1.2%)
1.66
est: 1.61 (+3.0%)
1.82
est: 1.70 (+6.9%)
1.00
est: 1.06 (-5.9%)
0.89
est: 0.91 (-2.6%)
1.25
est: 1.23 (+1.4%)
1.20
est: 1.21 (-1.0%)
1.00
est: 1.08 (-7.0%)
1.00
est: 1.08 (-7.5%)
1.19
1.10 – 1.31
+10.2% YoY
1.30
1.21 – 1.43
+9.4% YoY
1.52
1.41 – 1.67
+16.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-05-08 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-05-07 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-05-06 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-05-05 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-04-30 C+ 2/5 5/5 2/5 3/5 1/5 1/5 1/5
2026-04-29 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-28 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-27 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-24 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-23 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-22 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-21 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-20 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-17 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5
2026-04-16 B- 2/5 5/5 2/5 4/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
13.16B
OE per share TTM
3.28
Owner's Yield
23.13%
Maintenance CapEx ratio
379.68%
Maint CapEx / Avg PPE
50.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 23 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Thailand ETF THD 0.26% 933.5K 0.59%
2 WisdomTree Emerging Markets SmallCap Dividend Fund DGS 0.08% 1.46M 0.58%
3 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.04% 29.9K 0.74%
4 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.03% 87.1K 0.74%
5 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.02% 125.5K 0.55%
6 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 19.9K 0.56%
7 Franklin FTSE Asia ex China ex Japan UCITS ETF FLQA.L 0.01% 28.1K 0.14%
8 Goldman Sachs MarketBeta Total International Equity ETF GXUS 0.01% 31.7K 0.18%
9 iShares MSCI EM IMI Screened UCITS ETF SEDM.L 0.00% 46.5K 0.18%
10 iShares Core MSCI Emerging Markets IMI Index ETF XEC.TO 0.00% 104.1K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-15.3K
Shares Outstanding
4.01B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Prasert Maekwatana Non-Executive Director 900.0K male
Apinya Narasawat Member of Management Board female
Aswin Techajareonvikul Executive Vice Chairman of Management Board & Executive Director male
Boonsak Stitmannaithum SEVP of Logistics & Engineering Business and Acting SVP of Graphic System Div. male
Hemmawan Poonphol Group Chief of Staff, Head of Procurement & Member of Management Board female
Kamonwan Sivaraksa Chief Legal and Compliance Officer & Member of Management Board female
Pattaphong Iamsuro Member of Management Board male
Prapakon Thongtheppairot Executive Director male
Teera Werathamsathit Group Chief People Officer & Member of Management Board male
Thapanee Techajareonvikul Chief Executive Officer, President, Chairman of Management Board & Director female
Thirasakdi Nathikanchanalab Director male
Tul Wongsuphasawat Group Chief Brand & Commercial Officer, Acting Chief Mkting Officer and Member of Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits