|
End-of-day quote
Thailand S.E.
2026-09-02
|
5-day change | 1st Jan Change | ||
| 5.350 THB | -0.93% |
|
+1.90% | +13.35% |
| 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 | 8,828 | - | - |
| Change | - | -52% | -1.67% | 13.35% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 15,082 | 11,630 | 8,099 |
| Change | - | -52% | 109.66% | -9.17% | -22.89% | -30.36% |
| P/E | 50.4x | 9.8x | 8.43x | 22.3x | 7.23x | 6.99x |
| PBR | - | 0.41x | 0.43x | 0.48x | 0.46x | 0.44x |
| PEG | - | 0x | 0.6x | -0.4x | 0x | 2.07x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.42x | 0.35x | 0.34x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.73x | 0.46x | 0.31x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.66x | 3.91x | 2.65x |
| EV / EBIT | 9.58x | 5.09x | 14x | 15.6x | 8.73x | 5.9x |
| EV / FCF | 9.3x | 7.2x | 7x | 39.2x | 26.2x | 14.9x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.55% | 3.81% | 6.72% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.14 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 2.62% | 5.89% | 3.46% |
| EPS 2 | 0.1986 | 0.49 | 0.56 | 0.24 | 0.74 | 0.765 |
| Distribution rate | 75.5% | 40.8% | - | 58.3% | 42.6% | 24.2% |
| Net sales 1 | 28,312 | 25,563 | 22,676 | 20,777 | 25,133 | 25,727 |
| EBITDA 1 | 3,263 | 3,130 | 2,805 | 2,664 | 2,972 | 3,056 |
| EBIT 1 | 1,723 | 1,557 | 1,186 | 965 | 1,332 | 1,374 |
| Net income 1 | 327.7 | 809.9 | 931.8 | 393 | 1,227 | 1,266 |
| Net Debt 1 | - | - | 8,817 | 6,255 | 2,803 | -728.5 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.350 | 5.350 | 5.350 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.5x | 0.73x | 5.69x | 2.59% | 268M | |
| 23.47x | 1.98x | 14.37x | 0.63% | 21.09B | |
| 15.35x | - | - | 0.32% | 2.14B | |
| 18.85x | 1.19x | 9.04x | 2.6% | 1.71B | |
| 34.44x | - | - | 11.96% | 712M | |
| Average | 22.92x | 1.30x | 9.70x | 3.62% | 5.18B | |
| Weighted average by Cap. | 22.79x | 1.91x | 13.87x | 1.06% |
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
- Valuation SCG Decor
Select your edition
All financial news and data tailored to specific country editions
