|
End-of-day quote
Thailand S.E.
2026-10-01
|
5-day change | 1st Jan Change | ||
| 1.480 THB | -1.99% |
|
+0.68% | -30.84% |
Company Valuation: Shrinkflex (Thailand)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,980 | 3,102 | 2,112 | 1,795 | 1,179 | 941.6 |
| Change | - | 56.67% | -31.91% | -15% | -34.31% | -20.15% |
| Enterprise Value (EV) 1 | 1,800 | 2,989 | 2,193 | 1,971 | 1,398 | 1,061 |
| Change | - | 66.03% | -26.61% | -10.14% | -29.07% | -24.14% |
| P/E | 16.7x | 27.8x | 33.5x | 59.4x | 48.9x | 14.1x |
| PBR | 3.01x | 4.2x | 2.79x | 2.37x | 1.55x | 1.16x |
| PEG | - | -5.03x | -0.8x | -1.1x | -2.4x | 0x |
| Capitalization / Revenue | 2.92x | 3.89x | 2.45x | 1.94x | 1.2x | 0.89x |
| EV / Revenue | 2.65x | 3.75x | 2.55x | 2.13x | 1.42x | 1x |
| EV / EBITDA | 12.7x | 18x | 18.1x | 18.3x | 13.7x | 6.9x |
| EV / EBIT | 16.3x | 22.9x | 27x | 43.1x | 38.6x | 11.5x |
| EV / FCF | -77.8x | -43.3x | -18.6x | -19.2x | 80.3x | 10.8x |
| FCF Yield | -1.28% | -2.31% | -5.37% | -5.22% | 1.25% | 9.27% |
| Dividend per Share 2 | 0.0711 | 0.1015 | 0.07 | 0.0455 | 0.0341 | 0.07 |
| Rate of return | 1.58% | 1.44% | 1.46% | 1.12% | 1.27% | 3.27% |
| EPS 2 | 0.2688 | 0.254 | 0.1433 | 0.0687 | 0.0549 | 0.1523 |
| Distribution rate | 26.4% | 40% | 48.8% | 66.2% | 62.2% | 46% |
| Net sales 1 | 678.2 | 796.7 | 860.9 | 924.4 | 981.9 | 1,057 |
| EBITDA 1 | 141.8 | 166.5 | 121.2 | 107.7 | 101.7 | 153.6 |
| EBIT 1 | 110.3 | 130.7 | 81.34 | 45.78 | 36.25 | 91.84 |
| Net income 1 | 78.18 | 111.7 | 63.06 | 30.22 | 24.14 | 67.01 |
| Net Debt 1 | -179.9 | -113.3 | 81.41 | 175.9 | 218.9 | 119 |
| Reference price 2 | 4.500 | 7.050 | 4.800 | 4.080 | 2.680 | 2.140 |
| Nbr of stocks (in thousands) | 440,000 | 440,000 | 440,000 | 440,000 | 440,000 | 440,000 |
| Announcement Date | 2/23/21 | 2/28/22 | 2/22/23 | 2/19/24 | 2/24/25 | 2/24/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 19.78M | |
| 13.48x | 1.33x | 8.09x | 6.25% | 19.34B | |
| 18.33x | 2.93x | 8.26x | 3.35% | 18.13B | |
| 15.99x | 1.38x | 9.51x | 1.43% | 14.83B | |
| 17.93x | 1.75x | 10.68x | 2.33% | 12.93B | |
| 14.19x | 1.2x | 7.83x | 1.33% | 11.33B | |
| 18.22x | 2.17x | 10.31x | 1.53% | 11.3B | |
| 30.33x | 1.13x | 8.36x | 2.69% | 9.11B | |
| 22.72x | 2.03x | 9.76x | 1.61% | 7.7B | |
| Average | 18.90x | 1.74x | 9.10x | 2.57% | 11.63B | |
| Weighted average by Cap. | 17.96x | 1.78x | 9.00x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SFT Stock
- Valuation Shrinkflex (Thailand)
Select your edition
All financial news and data tailored to specific country editions
