|
End-of-day quote
Thailand S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 5.400 THB | 0.00% |
|
-1.82% | +14.41% |
| 08-13 | Jubin Bagus Sdn. Bhd. announced that it expects to receive MYR 19.5 million in funding from SCG Decor Public Company Limited | CI |
| 07-22 | SCG Decor Dissolves Subsidiary | MT |
Company Valuation: SCG Decor
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 16,500 | 7,920 | 7,788 | 8,910 | - | - |
| Change | - | -52% | -1.67% | 14.41% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 15,003 | 11,551 | 8,020 |
| Change | - | -52% | 109.66% | -9.65% | -23.01% | -30.57% |
| P/E | 50.4x | 9.8x | 8.43x | 10.6x | 7.3x | 7.06x |
| PBR | - | 0.41x | 0.43x | 0.48x | 0.46x | 0.44x |
| PEG | - | 0x | 0.6x | -1.19x | 0.2x | 2.09x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.37x | 0.35x | 0.35x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.62x | 0.46x | 0.31x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.38x | 3.89x | 2.62x |
| EV / EBIT | 9.58x | 5.09x | 14x | 12.6x | 8.67x | 5.84x |
| EV / FCF | 9.3x | 7.2x | 7x | 39x | 26.1x | 14.7x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.56% | 3.84% | 6.79% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.185 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 3.43% | 5.83% | 3.43% |
| EPS 2 | 0.1986 | 0.49 | 0.56 | 0.51 | 0.74 | 0.765 |
| Distribution rate | 75.5% | 40.8% | - | 36.3% | 42.6% | 24.2% |
| Net sales 1 | 28,312 | 25,563 | 22,676 | 24,082 | 25,133 | 25,727 |
| EBITDA 1 | 3,263 | 3,130 | 2,805 | 2,791 | 2,972 | 3,056 |
| EBIT 1 | 1,723 | 1,557 | 1,186 | 1,194 | 1,332 | 1,374 |
| Net income 1 | 327.7 | 809.9 | 931.8 | 841.5 | 1,227 | 1,266 |
| Net Debt 1 | - | - | 8,817 | 6,093 | 2,641 | -890.4 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.400 | 5.400 | 5.400 |
| Nbr of stocks (in thousands) | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | - | - |
| Announcement Date | 1/23/24 | 1/28/25 | 1/26/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.24x | 2.92x | 14.29x | 1.88% | 40.89B | |
| 11.33x | 0.9x | 5.88x | 3.54% | 36.39B | |
| 28.78x | 5.77x | 19.55x | 2.39% | 22B | |
| 21.18x | 1.81x | 13.15x | 0.69% | 18.35B | |
| 17.48x | 2.35x | 11.73x | 1.64% | 15.33B | |
| 18.99x | 3.11x | 12.83x | 1.31% | 13.97B | |
| -17.35x | 1.4x | 16.42x | 3.31% | 11.43B | |
| 21.07x | 3.31x | 10.93x | 0.61% | 9.87B | |
| 19.63x | 2.05x | 10.82x | 0.22% | 9.43B | |
| Average | 16.04x | 2.62x | 12.84x | 1.73% | 19.74B | |
| Weighted average by Cap. | 17.52x | 2.59x | 12.53x | 2.03% |
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
- SCGD Stock
- SCGD-R Stock
- Valuation SCG Decor
Select your edition
All financial news and data tailored to specific country editions
