Valuation SC Asset Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-28			5-day change	1st Jan Change
2.100 ^THB	+0.96%		-3.67%	+24.26%

08-13	SC Asset Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	SC Asset Corporation Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 9, 2026	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	8,982	-	-
Change	-	26.58%	-21.35%	-21.87%	-33.98%	24.26%	-	-
Enterprise Value (EV) ¹	32,200	44,192	45,557	43,567	36,189	40,349	39,488	41,037
Change	-	37.24%	3.09%	-4.37%	-16.94%	11.5%	-2.13%	3.92%
P/E	6.84x	6.97x	5.66x	6.42x	4.72x	5.49x	5.25x	4.88x
PBR	0.7x	0.82x	0.6x	0.46x	0.29x	0.35x	0.34x	0.32x
PEG	-	0.3x	-1.34x	-0.2x	-0.5x	0.81x	1.15x	0.65x
Capitalization / Revenue	0.72x	0.83x	0.57x	0.54x	0.36x	0.43x	0.43x	0.44x
EV / Revenue	1.65x	2.05x	1.86x	2.15x	1.79x	1.95x	1.9x	2x
EV / EBITDA	11.4x	13.1x	12.7x	23x	15.9x	15.5x	16x	16.1x
EV / EBIT	12.1x	13.6x	13.3x	25x	16.9x	18.6x	18.7x	19.3x
EV / FCF	415x	-7.88x	-11.7x	-136x	17.6x	52.3x	38.4x	62.3x
FCF Yield	0.24%	-12.7%	-8.52%	-0.73%	5.69%	1.91%	2.61%	1.6%
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%	7.62%	7.76%	8.33%
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	2,172	2,107	2,132
Net income ¹	2,062	2,556	2,482	1,706	1,533	1,762	1,746	1,820
Net Debt ¹	18,122	26,372	31,542	32,617	28,960	31,367	30,506	32,055
Reference price ²	3.360	4.220	3.280	2.560	1.690	2.100	2.100	2.100
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	62.84x	-	-	-	67.89B
VINHOMES	9.96x	3.8x	8.73x	-.--%	23.01B
VONOVIA SE	7.8x	16.09x	19.1x	6.46%	19.54B
EMAAR DEVELOPMENT	4.07x	0.07x	0.12x	7.84%	13.9B
DEUTSCHE WOHNEN SE	8.31x	16.8x	-	6.36%	8.29B
OPEN HOUSE GROUP CO., LTD.	7.42x	0.78x	6.58x	2.71%	5.49B
CHINA VANKE CO., LTD.	-1.92x	1.64x	-252.54x	-.--%	5.27B
LEG IMMOBILIEN SE	4.77x	13.57x	19.68x	6.01%	4.4B
IIDA GROUP HOLDINGS CO., LTD.	9.27x	0.57x	7.26x	4.07%	4.06B
Average	12.50x	6.67x	-27.30x	4.18%	16.87B
Weighted average by Cap.	32.02x	7.35x	-7.96x	4.12%