Valuation Siam City Cement Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2025-08-13			5-day change	1st Jan Change
152.50 ^THB	+3.74%		-.--%	-

08-05	Siam City Cement Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Siam City Cement Public Company Limited Announces Appointment of Kanjaraj Tangtatswas as Director, Effective August 5, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,637	45,743	40,379	48,723	42,465	45,594	-	-
Change	-	-1.92%	-11.73%	20.66%	-12.84%	7.37%	-	-
Enterprise Value (EV) ¹	65,033	64,269	56,536	63,140	56,897	57,224	53,448	51,962
Change	-	-1.17%	-12.03%	11.68%	-9.89%	0.57%	-6.6%	-2.78%
P/E	11x	24.6x	15.1x	9.04x	12.2x	11.6x	10.9x	10.1x
PBR	1.24x	1.38x	1.22x	1.4x	1.32x	1.4x	1.36x	1.32x
PEG	-	-0.4x	0.3x	0x	-0.3x	1x	1.62x	1.18x
Capitalization / Revenue	1.12x	0.91x	0.96x	1.11x	0.78x	0.82x	0.81x	0.8x
EV / Revenue	1.56x	1.28x	1.34x	1.44x	1.05x	1.04x	0.95x	0.91x
EV / EBITDA	8.08x	10.2x	8.73x	5.83x	5.06x	4.82x	4.3x	3.99x
EV / EBIT	15.7x	25.1x	18.4x	8.95x	9.33x	8.68x	7.9x	7.17x
EV / FCF	10.2x	20.3x	12.6x	10.4x	10.7x	10.9x	7.5x	8.29x
FCF Yield	9.83%	4.93%	7.94%	9.59%	9.38%	9.16%	13.3%	12.1%
Dividend per Share ²	9	9	7	11	11	11	11.52	13
Rate of return	5.75%	5.86%	5.17%	6.73%	7.72%	7.19%	7.53%	8.5%
EPS ²	14.25	6.23	9	18.08	11.72	13.14	14.02	15.22
Distribution rate	63.2%	144%	77.8%	60.8%	93.9%	83.7%	82.1%	85.4%
Net sales ¹	41,678	50,126	42,218	43,790	54,198	55,266	56,386	57,295
EBITDA ¹	8,046	6,291	6,476	10,837	11,256	11,875	12,434	13,035
EBIT ¹	4,153	2,563	3,066	7,054	6,098	6,594	6,770	7,245
Net income ¹	4,248	1,857	2,682	5,388	3,493	3,914	4,178	4,536
Net Debt ¹	18,396	18,526	16,157	14,417	14,432	11,630	7,854	6,368
Reference price ²	156.50	153.50	135.50	163.50	142.50	153.00	153.00	153.00
Nbr of stocks (in thousands)	298,000	298,000	298,000	298,000	298,000	298,000	-	-
Announcement Date	2/11/22	2/10/23	2/9/24	2/27/25	2/20/26	-	-	-

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.($)
HOLCIM LTD	19.86x	2.68x	10.62x	2.6%	48.98B
JAMES HARDIE INDUSTRIES PLC	28.1x	3.79x	13.48x	-.--%	18.01B
ANHUI CONCH CEMENT COMPANY LIMITED	11.14x	0.4x	1.84x	4.61%	13.31B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.73B
SHREE CEMENT LIMITED	49x	3.79x	18.29x	0.61%	9.67B
BUZZI SPA	9x	1.31x	5.08x	1.85%	8.41B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.86B
EAGLE MATERIALS INC.	16.62x	3.46x	11.13x	0.47%	6.47B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.9x	1.32x	4.95x	2.79%	5.96B
Average	20.38x	3.09x	9.61x	2.56%	14.6B
Weighted average by Cap.	20.61x	2.94x	9.95x	2.58%