Company Valuation: S. Pack & Print

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 732 804 1,146 678 540 333
Change - 9.84% 42.54% -40.84% -20.35% -38.33%
Enterprise Value (EV) 1 1,202 1,307 1,749 1,041 820 529.2
Change - 8.71% 33.8% -40.48% -21.21% -35.47%
P/E 9.51x 12.6x 167x 38.7x 9.48x 9.9x
PBR 1.39x 1.35x 1.89x 1.08x 0.79x 0.47x
PEG - -0.7x -1.9x 0x 0x -0.2x
Capitalization / Revenue 0.6x 0.63x 0.87x 0.55x 0.41x 0.31x
EV / Revenue 0.99x 1.02x 1.32x 0.84x 0.62x 0.49x
EV / EBITDA 7.56x 9.16x 21.5x 11.9x 6.38x 6.06x
EV / EBIT 11.8x 15x 67.2x 27.5x 10.2x 11.6x
EV / FCF 40.6x -29.9x -15.5x 4.4x 11.8x 6.93x
FCF Yield 2.47% -3.34% -6.44% 22.7% 8.47% 14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2567 0.2126 0.0228 0.0584 0.1899 0.1121
Distribution rate - - - - - -
Net sales 1 1,211 1,277 1,324 1,243 1,318 1,073
EBITDA 1 159 142.7 81.33 87.14 128.5 87.32
EBIT 1 102.3 87.26 26.01 37.79 80.65 45.53
Net income 1 77 63.79 6.842 17.53 56.98 33.63
Net Debt 1 470.3 503 602.8 362.8 280 196.2
Reference price 2 2.440 2.680 3.820 2.260 1.800 1.110
Nbr of stocks (in thousands) 300,000 300,000 300,000 300,000 300,000 300,000
Announcement Date 2/25/21 2/24/22 2/24/23 2/27/24 3/2/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.26M
19.6x1.09x6.87x4.37% 22.04B
22.81x2.31x11.06x2.32% 19.87B
27.62x1.13x8.67x4.93% 19.42B
21.49x2.31x9.56x1.86% 6.29B
20.92x2.47x14.48x3.27% 5.63B
13.7x1.24x7.17x3.92% 5.4B
25.7x0.78x7.09x2.57% 4.07B
20.29x1.23x8.81x2.43% 3.46B
11.62x0.98x6.48x4.46% 3.13B
Average 20.42x 1.50x 8.91x 3.35% 8.93B
Weighted average by Cap. 21.94x 1.54x 8.95x 3.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SPACK Stock
  4. Valuation S. Pack & Print