Valuation Shrinkflex (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-28			5-day change	1st Jan Change
1.500 ^THB	+1.35%		0.00%	-29.91%

08-07	Shrinkflex Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Shrinkflex Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHRINKFLEX (THAILAND)	-	-	-	-	19.49M
BALL CORPORATION	16.21x	1.39x	9.61x	1.41%	15.04B
AVERY DENNISON CORPORATION	17.89x	1.75x	10.67x	2.33%	12.91B
CROWN HOLDINGS, INC.	14.55x	1.22x	7.96x	1.3%	11.62B
CCL INDUSTRIES INC.	18.27x	2.18x	10.32x	1.53%	11.36B
STORA ENSO OYJ	31.14x	1.15x	8.53x	2.62%	9.38B
GREIF, INC.	14.68x	-	-	2.72%	4.36B
SILGAN HOLDINGS INC.	11.3x	0.96x	6.56x	2.34%	3.8B
VISCOFAN, S.A.	15.59x	2.05x	9.04x	6.12%	2.79B
Average	17.45x	1.53x	8.96x	2.55%	7.92B
Weighted average by Cap.	18.16x	1.53x	9.30x	2.05%