Valuation SC Asset Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-21			5-day change	1st Jan Change
1.700 ^THB	0.00%		+0.89%	-24.78%

09-18	SC Asset Corporation Public Company Limited Establishes New Subsidiary Company	CI
09-04	Phillip Securities Downgrades SC Asset Corporation to Accumulate from Buy; Price Target is THB2.10	MT

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	8,640	-	-
Change	-	26.58%	-21.35%	-21.87%	-33.98%	19.53%	-	-
Enterprise Value (EV) ¹	32,200	44,192	45,557	43,567	36,189	38,634	39,146	40,695
Change	-	37.24%	3.09%	-4.37%	-16.94%	6.76%	1.33%	3.96%
P/E	6.84x	6.97x	5.66x	6.42x	4.72x	5.28x	5.05x	4.7x
PBR	0.7x	0.82x	0.6x	0.46x	0.29x	0.34x	0.33x	0.31x
PEG	-	0.3x	-1.34x	-0.2x	-0.5x	0.78x	1.1x	0.63x
Capitalization / Revenue	0.72x	0.83x	0.57x	0.54x	0.36x	0.42x	0.42x	0.42x
EV / Revenue	1.65x	2.05x	1.86x	2.15x	1.79x	1.87x	1.89x	1.98x
EV / EBITDA	11.4x	13.1x	12.7x	23x	15.9x	14.8x	15.9x	15.9x
EV / EBIT	12.1x	13.6x	13.3x	25x	16.9x	17.2x	18.6x	19.1x
EV / FCF	415x	-7.88x	-11.7x	-136x	17.6x	50.1x	38x	61.8x
FCF Yield	0.24%	-12.7%	-8.52%	-0.73%	5.69%	2%	2.63%	1.62%
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%	7.92%	8.06%	8.66%
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	2.020	2.020	2.020
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	65.21x	-	-	-	69.5B
VINHOMES	9.52x	3.6x	7.96x	-.--%	22.41B
VONOVIA SE	7.05x	15.49x	18.4x	7.16%	17.22B
EMAAR DEVELOPMENT	4.4x	0.06x	0.1x	7.35%	14.81B
DEUTSCHE WOHNEN SE	7.48x	16.02x	-	7.07%	7.37B
CHINA VANKE CO., LTD.	-1.37x	1.53x	-18556.4x	-.--%	5.48B
OPEN HOUSE GROUP CO., LTD.	7.15x	0.76x	6.2x	2.84%	5.32B
LEG IMMOBILIEN SE	4.38x	13.24x	19.21x	6.53%	4B
Average	12.98x	7.24x	-3,084.09x	4.42%	18.27B
Weighted average by Cap.	34.46x	6.94x	-1,459.28x	4.25%