|
End-of-day quote
Thailand S.E.
2026-09-15
|
5-day change | 1st Jan Change | ||
| 29.75 THB | -1.65% |
|
+0.85% | +73.98% |
| 08-24 | SCG Packaging to Invest Nearly 10 Billion Baht to Expand Plasterboard Liner Capacity | MT |
| 07-23 | Nomura Upgrades SCG Packaging to Buy From Neutral, Adjusts Price Target to THB35.23 From THB21 | MT |
Company Valuation: SCG Packaging
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 297,285 | 244,696 | 154,545 | 84,141 | 73,409 | 127,717 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 73.98% | - | - |
| Enterprise Value (EV) 1 | 328,341 | 282,521 | 180,979 | 135,476 | 126,316 | 174,062 | 170,590 | 166,074 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 37.8% | -1.99% | -2.65% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 18.8x | 17.5x | 15.8x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.63x | 1.53x | 1.47x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.3x | 2.35x | 1.5x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.96x | 0.93x | 0.9x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.31x | 1.24x | 1.16x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 8.55x | 8.18x | 7.61x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 15.7x | 15x | 13.5x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 17.1x | 14.4x | 13x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 5.83% | 6.93% | 7.72% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | 0.55 | 0.7754 | 0.8406 | 0.8977 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | 3.22% | 2.61% | 2.83% | 3.02% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.584 | 1.702 | 1.887 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | 57.9% | 49% | 49.4% | 47.6% |
| Net sales 1 | 124,223 | 146,068 | 129,398 | 132,784 | 124,374 | 132,499 | 137,337 | 142,562 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 20,349 | 20,853 | 21,832 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 11,105 | 11,383 | 12,336 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 7,055 | 7,464 | 8,130 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 46,345 | 42,873 | 38,358 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 29.75 | 29.75 | 29.75 |
| Nbr of stocks (in thousands) | 4,292,920 | 4,292,920 | 4,292,920 | 4,292,920 | 4,292,920 | 4,293,000 | - | - |
| Announcement Date | 1/25/22 | 1/24/23 | 1/23/24 | 1/28/25 | 1/27/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.78x | 1.31x | 8.55x | 2.61% | 3.84B | |
| 23.3x | 1.12x | 7.24x | 4.2% | 22.9B | |
| 23.82x | 2.36x | 11.34x | 2.32% | 20.48B | |
| 27.48x | 1.1x | 8.35x | 5.28% | 18B | |
| 19.61x | 2.24x | 9.15x | 1.93% | 6.16B | |
| 20.02x | 2.35x | 14.02x | 2.73% | 5.33B | |
| -100.87x | 0.86x | 8.05x | 2.13% | 4.93B | |
| 12.25x | 1.13x | 6.53x | 4.43% | 4.77B | |
| 6.59x | 1.26x | 8.98x | 1.68% | 3.68B | |
| 14.34x | 1.08x | 7.34x | 3.86% | 3.68B | |
| Average | 6.53x | 1.48x | 8.95x | 3.12% | 9.38B | |
| Weighted average by Cap. | 15.50x | 1.53x | 8.99x | 3.49% |
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
- SCGP Stock
- Valuation SCG Packaging
Select your edition
All financial news and data tailored to specific country editions
