|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.00 THB | -2.52% |
|
+1.75% | +69.59% |
| 07-10 | DBS Bank Upgrades SCG Packaging to Buy From Hold; Price Target is THB34 | MT |
| 07-08 | Bualuang Securities Downgrades SCG Packaging to Sell From Buy; Price Target is THB25 | 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 | 124,497 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 69.59% | - | - |
| Enterprise Value (EV) 1 | 328,341 | 282,521 | 180,979 | 135,476 | 126,316 | 171,812 | 169,242 | 164,833 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 36.02% | -1.5% | -2.61% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 21.3x | 19.6x | 17.6x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.6x | 1.51x | 1.46x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.5x | 2.27x | 1.6x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.95x | 0.92x | 0.88x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.31x | 1.24x | 1.17x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 9.13x | 8.64x | 8.06x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 18.2x | 16.9x | 15.3x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 21.2x | 18.8x | 15.9x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 4.72% | 5.31% | 6.29% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | - | 0.6541 | 0.6983 | 0.7068 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | - | 2.26% | 2.41% | 2.44% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.361 | 1.479 | 1.646 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | - | 48.1% | 47.2% | 42.9% |
| Net sales 1 | 124,223 | 146,068 | 129,398 | 132,784 | 124,374 | 131,357 | 135,979 | 140,863 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 18,817 | 19,585 | 20,443 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 9,449 | 9,997 | 10,792 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 5,859 | 6,360 | 7,097 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 47,315 | 44,745 | 40,336 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 29.00 | 29.00 | 29.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.31x | 1.31x | 9.13x | 2.26% | 3.7B | |
| 20.58x | 1.13x | 7.12x | 4.14% | 23.2B | |
| 23.34x | 2.38x | 11.39x | 2.23% | 20.64B | |
| 27.93x | 1.15x | 8.8x | 4.81% | 19.89B | |
| 22.17x | 2.38x | 9.87x | 1.77% | 6.61B | |
| 14.22x | 1.26x | 7.3x | 3.79% | 5.59B | |
| 17.6x | 2.15x | 12.62x | 3.89% | 4.75B | |
| 8.05x | 1.33x | 9.49x | 1.18% | 4.32B | |
| 28.03x | 0.82x | 7.53x | 2.18% | 4.46B | |
| 21.95x | 0.93x | 7.37x | 4.06% | 3.2B | |
| Average | 20.52x | 1.48x | 9.06x | 3.03% | 9.64B | |
| Weighted average by Cap. | 22.14x | 1.54x | 9.06x | 3.38% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
