Valuation SC Asset Corporation Thailand S.E.
Stocks
SC-F
TH0747A10Z19
Real Estate Development & Operations
|
End-of-day quote
Thailand S.E.
2026-10-12
|
5-day change | 1st Jan Change | ||
| 1.450 THB | 0.00% |
|
0.00% | -35.84% |
| 10-21 | SC Asset Unit Sets Up REIT Management Business | MT |
| 09-21 | SC Asset Sets Up New Unit | MT |
Company Valuation: SC Asset Corporation
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 | 5.52x | 5.06x | 4.83x |
| PBR | 0.7x | 0.82x | 0.6x | 0.46x | 0.29x | 0.33x | 0.32x | 0.3x |
| PEG | - | 0.3x | -1.34x | -0.2x | -0.5x | -3.98x | 0.56x | 1.01x |
| Capitalization / Revenue | 0.72x | 0.83x | 0.57x | 0.54x | 0.36x | 0.41x | 0.41x | 0.41x |
| EV / Revenue | 1.65x | 2.05x | 1.86x | 2.15x | 1.79x | 1.88x | 1.9x | 2.01x |
| EV / EBITDA | 11.4x | 13.1x | 12.7x | 23x | 15.9x | 15.4x | 16.2x | 16.4x |
| 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 | 59.5x | 46.1x | 46.6x |
| FCF Yield | 0.24% | -12.7% | -8.52% | -0.73% | 5.69% | 1.68% | 2.17% | 2.15% |
| Dividend per Share 2 | 0.2 | 0.25 | 0.24 | 0.16 | 0.15 | 0.152 | 0.1586 | 0.1675 |
| Rate of return | 5.95% | 5.92% | 7.32% | 6.25% | 8.88% | 7.79% | 8.13% | 8.59% |
| EPS 2 | 0.4913 | 0.6054 | 0.5799 | 0.3987 | 0.3583 | 0.3533 | 0.385 | 0.4033 |
| Distribution rate | 40.7% | 41.3% | 41.4% | 40.1% | 41.9% | 43% | 41.2% | 41.5% |
| Net sales 1 | 19,475 | 21,583 | 24,487 | 20,302 | 20,233 | 20,417 | 20,488 | 20,114 |
| EBITDA 1 | 2,823 | 3,373 | 3,577 | 1,897 | 2,272 | 2,497 | 2,405 | 2,460 |
| 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 | 1,582 | 1,706 | 1,755 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.96x | - | - | - | 67.56B | |
| 12.14x | 4.28x | 10.97x | 3.97% | 38.49B | |
| 18.65x | 4.05x | 16.27x | 1.31% | 28.88B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 8.03x | 1.47x | 8.23x | 4.41% | 26.77B | |
| 14.3x | 3.13x | 15x | 2.44% | 26.49B | |
| 9.78x | 1.91x | 7.86x | 4.29% | 19.69B | |
| 8.59x | 3.04x | 7.1x | -.--% | 20.34B | |
| 13.25x | 6.44x | 16.93x | 1.64% | 19.06B | |
| Average | 17.04x | 3.13x | 10.49x | 3.36% | 30.52B | |
| Weighted average by Cap. | 24.13x | 3.12x | 10.50x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SC Stock
- SC-F Stock
- Valuation SC Asset Corporation
Select your edition
All financial news and data tailored to specific country editions
