Valuation SCG Packaging

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-05			5-day change	1st Jan Change
31.00 ^THB	-3.13%		+4.20%	+81.29%

07-23	Nomura Upgrades SCG Packaging to Buy From Neutral, Adjusts Price Target to THB35.23 From THB21	MT
07-21	SCG Packaging Public Company Limited Declares Cash Dividend Payment for the Period from 1 January 2026 to 30 June 2026, Payable on August 19, 2026	CI

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	133,083	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	81.29%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	179,439	176,033	171,627
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	42.06%	-1.9%	-2.5%
P/E	35.9x	42.2x	29.5x	22.8x	18x	19.7x	18.3x	16.5x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.7x	1.59x	1.54x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.3x	2.44x	1.5x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	1x	0.97x	0.93x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.35x	1.28x	1.21x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	8.84x	8.46x	7.89x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	16.2x	15.5x	14x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	17.7x	14.9x	13.4x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	5.66%	6.71%	7.47%
Dividend per Share ²	0.65	0.6	0.55	0.55	-	0.7723	0.84	0.8954
Rate of return	0.94%	1.05%	1.53%	2.81%	-	2.49%	2.71%	2.89%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.575	1.693	1.875
Distribution rate	33.7%	44.4%	45.1%	64%	-	49%	49.6%	47.8%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	132,436	137,241	142,393
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	20,294	20,800	21,762
EBIT ¹	12,835	9,703	7,440	5,873	6,123	11,046	11,327	12,261
Net income ¹	8,294	5,801	5,248	3,699	4,069	7,013	7,424	8,079
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	46,356	42,950	38,544
Reference price ²	69.25	57.00	36.00	19.60	17.10	31.00	31.00	31.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCG PACKAGING	20.32x	1.39x	9.05x	2.41%	4.13B
SMURFIT WESTROCK PLC	24.38x	1.2x	7.65x	3.8%	25.42B
PACKAGING CORPORATION OF AMERICA	25.79x	2.57x	12.36x	2.11%	22.62B
INTERNATIONAL PAPER COMPANY	32.94x	1.27x	9.65x	4.24%	22.4B
SIG GROUP AG	23.44x	2.55x	10.47x	1.61%	7.29B
SONOCO PRODUCTS COMPANY	14.93x	1.26x	7.28x	3.66%	5.8B
MONDI PLC	-175.61x	0.92x	8.43x	2.06%	5.46B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.15x	2.31x	13.72x	3.55%	5.23B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.85x	1.37x	9.78x	1.07%	4.76B
HUHTAMÄKI OYJ	14.9x	1.11x	7.44x	3.73%	3.79B
Average	0.91x	1.60x	9.58x	2.82%	10.69B
Weighted average by Cap.	14.24x	1.65x	9.72x	3.1%