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.($)
- - - - 152M
28.85x5.16x18.83x0.9% 113B
29.43x4.62x17.22x1.85% 84.23B
29.26x3.34x19.3x0.71% 64.06B
41.5x6.45x28.45x1.84% 60.22B
36.5x7.39x21.62x-.--% 53.03B
25.47x4.64x16.25x2.36% 33.38B
20.07x1.71x12.34x2.34% 29.2B
29.83x3.92x14.79x0.11% 28.75B
21.46x3.16x13.61x1.09% 26.33B
Average 29.15x 4.49x 18.04x 1.24% 49.2B
Weighted average by Cap. 30.29x 4.81x 19.02x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sahamitr Pressure Container

Historical PBR trend

Valuation ratios - PBR - Sahamitr Pressure Container

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sahamitr Pressure Container

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sahamitr Pressure Container

  1. Stock Market
  2. Stocks
  3. SMPC Stock
  4. Valuation Sahamitr Pressure Container