Valuation SC Asset Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-15			5-day change	1st Jan Change
1.950 ^THB	0.00%		-1.52%	+15.38%

09-21	SC Asset Sets Up New Unit	MT
09-18	SC Asset Corporation Public Company Limited Establishes New Subsidiary Company	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,078	17,819	14,015	10,950	7,228	8,341	-	-
Change	-	26.58%	-21.35%	-21.87%	-33.98%	15.39%	-	-
Enterprise Value (EV) ¹	32,200	44,192	45,557	43,567	36,189	38,335	38,847	40,396
Change	-	37.24%	3.09%	-4.37%	-16.94%	5.93%	1.34%	3.99%
P/E	6.84x	6.97x	5.66x	6.42x	4.72x	5.1x	4.88x	4.53x
PBR	0.7x	0.82x	0.6x	0.46x	0.29x	0.33x	0.31x	0.3x
PEG	-	0.3x	-1.34x	-0.2x	-0.5x	0.76x	1.07x	0.6x
Capitalization / Revenue	0.72x	0.83x	0.57x	0.54x	0.36x	0.4x	0.4x	0.41x
EV / Revenue	1.65x	2.05x	1.86x	2.15x	1.79x	1.85x	1.87x	1.97x
EV / EBITDA	11.4x	13.1x	12.7x	23x	15.9x	14.7x	15.7x	15.8x
EV / EBIT	12.1x	13.6x	13.3x	25x	16.9x	17.1x	18.4x	19x
EV / FCF	415x	-7.88x	-11.7x	-136x	17.6x	49.7x	37.8x	61.3x
FCF Yield	0.24%	-12.7%	-8.52%	-0.73%	5.69%	2.01%	2.65%	1.63%
Dividend per Share ²	0.2	0.25	0.24	0.16	0.15	0.16	0.1629	0.175
Rate of return	5.95%	5.92%	7.32%	6.25%	8.88%	8.21%	8.35%	8.97%
EPS ²	0.4913	0.6054	0.5799	0.3987	0.3583	0.3825	0.4	0.43
Distribution rate	40.7%	41.3%	41.4%	40.1%	41.9%	41.8%	40.7%	40.7%
Net sales ¹	19,475	21,583	24,487	20,302	20,233	20,690	20,760	20,516
EBITDA ¹	2,823	3,373	3,577	1,897	2,272	2,606	2,467	2,552
EBIT ¹	2,656	3,259	3,430	1,745	2,137	2,240	2,107	2,132
Net income ¹	2,062	2,556	2,482	1,706	1,533	1,664	1,750	1,820
Net Debt ¹	18,122	26,372	31,542	32,617	28,960	29,994	30,506	32,055
Reference price ²	3.360	4.220	3.280	2.560	1.690	1.950	1.950	1.950
Nbr of stocks (in thousands)	4,189,904	4,222,616	4,272,851	4,277,213	4,277,213	4,277,263	-	-
Announcement Date	2/17/22	2/16/23	2/27/24	2/19/25	2/26/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
Average	15.81x	2.42x	8.71x	3.48%	29.96B
Weighted average by Cap.	21.77x	2.59x	9.14x	3.64%