|
End-of-day quote
Thailand S.E.
2026-11-02
|
5-day change | 1st Jan Change | ||
| 26.50 THB | 0.00% |
|
-10.17% | +54.97% |
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 | 113,764 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 54.97% | - | - |
| Enterprise Value (EV) 1 | 328,341 | 282,521 | 180,979 | 135,476 | 126,316 | 160,069 | 156,467 | 152,004 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 26.72% | -2.25% | -2.85% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 15.5x | 14.9x | 13.4x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.45x | 1.35x | 1.3x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.2x | 3.52x | 1.2x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.86x | 0.83x | 0.8x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.2x | 1.14x | 1.07x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 7.6x | 7.34x | 6.82x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 13.4x | 13.2x | 11.9x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 13.9x | 14.2x | 12.9x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 7.18% | 7.06% | 7.74% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | 0.6 | 0.7978 | 0.8555 | 0.9124 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | 3.51% | 3.01% | 3.23% | 3.44% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.711 | 1.784 | 1.975 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | 63.2% | 46.6% | 48% | 46.2% |
| Net sales 1 | 124,223 | 146,068 | 129,398 | 132,784 | 124,374 | 132,921 | 137,596 | 142,527 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 21,051 | 21,317 | 22,274 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 11,906 | 11,831 | 12,766 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 7,409 | 7,837 | 8,513 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 46,305 | 42,703 | 38,240 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 26.50 | 26.50 | 26.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.49x | 1.2x | 7.6x | 3.01% | 3.37B | |
| 26.24x | 2.59x | 12.35x | 2.12% | 22.74B | |
| 29.37x | 1.11x | 7.44x | 4.25% | 22.57B | |
| -22.99x | 1.16x | 9.43x | 5.17% | 19.26B | |
| 21.58x | 2.44x | 9.97x | 1.82% | 6.75B | |
| 19.39x | 2.2x | 13.49x | 3.1% | 4.94B | |
| -9.84x | 1.19x | 7.18x | 4.28% | 4.94B | |
| -46.12x | 0.83x | 8.47x | 2.1% | 4.49B | |
| 13.23x | 0.96x | 6.54x | 4.54% | 3B | |
| 4.08x | 1.12x | 7.67x | 4.14% | 2.69B | |
| Average | 5.04x | 1.48x | 9.01x | 3.45% | 9.48B | |
| Weighted average by Cap. | 9.56x | 1.62x | 9.54x | 3.55% |
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
