Company Valuation: Sahamitr Pressure Container

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,516 6,373 6,962 5,168 5,034 4,712
Change - 15.53% 9.24% -25.77% -2.59% -6.38%
Enterprise Value (EV) 1 5,318 6,881 7,303 4,948 4,668 3,739
Change - 29.41% 6.13% -32.25% -5.67% -19.89%
P/E 8.91x 8.76x 8.4x 13.9x 8.42x 7.85x
PBR 2.56x 2.58x 2.56x 1.87x 1.66x 1.44x
PEG - 0.5x 0.6x -0.3x 0.1x 17.43x
Capitalization / Revenue 1.39x 1.4x 1.33x 1.36x 1.1x 1.22x
EV / Revenue 1.34x 1.51x 1.39x 1.3x 1.02x 0.97x
EV / EBITDA 6.85x 7.48x 6.55x 9.27x 6.39x 5.37x
EV / EBIT 7.47x 8.06x 7x 10.9x 7.23x 6.18x
EV / FCF 18.2x -13.9x 13.5x 6.48x 18.2x 5.11x
FCF Yield 5.5% -7.21% 7.39% 15.4% 5.5% 19.6%
Dividend per Share 2 0.8 0.82 1 0.42 0.67 0.7
Rate of return 7.77% 6.89% 7.69% 4.35% 7.13% 7.95%
EPS 2 1.155 1.359 1.548 0.6932 1.116 1.121
Distribution rate 69.2% 60.3% 64.6% 60.6% 60% 62.5%
Net sales 1 3,973 4,550 5,248 3,811 4,577 3,870
EBITDA 1 776.4 920.6 1,116 533.7 730.6 695.8
EBIT 1 712 853.6 1,043 455.1 645.3 605.1
Net income 1 618.7 727.8 828.9 371.2 597.6 600.2
Net Debt 1 -198.2 508.8 341.8 -219.3 -366 -973
Reference price 2 10.300 11.900 13.000 9.650 9.400 8.800
Nbr of stocks (in thousands) 535,506 535,506 535,506 535,506 535,506 535,506
Announcement Date 2/15/21 2/14/22 2/14/23 2/14/24 2/14/25 2/13/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.28x5.45x19.7x0.83% 123B
27.1x4.99x17.46x2.22% 35.49B
20.34x1.74x12.52x2.31% 29.59B
30.02x4.01x15.14x0.11% 29.52B
19.95x3.42x10.95x1.53% 27.81B
21.19x3.07x13.25x1.1% 25.84B
22.4x2.74x11.81x1.69% 23.96B
97.35x34.29x75.13x0.44% 23.67B
26.38x3.3x16.14x1.72% 23.48B
Average 32.89x 7.00x 21.34x 1.33% 38.08B
Weighted average by Cap. 31.72x 6.27x 20.29x 1.21%

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. SMPC Stock
  4. SMPC-R Stock
  5. Valuation Sahamitr Pressure Container