|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-24 | Siam City Cement Names Group CFO | MT |
| 08-05 | Siam City Cement Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Siam City Cement
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 | 46,041 | - | - |
| Change | - | -1.92% | -11.73% | 20.66% | -12.84% | 8.42% | - | - |
| Enterprise Value (EV) 1 | 65,033 | 64,269 | 56,536 | 63,140 | 56,897 | 57,214 | 52,944 | 49,633 |
| Change | - | -1.17% | -12.03% | 11.68% | -9.89% | 0.56% | -7.46% | -6.25% |
| P/E | 11x | 24.6x | 15.1x | 9.04x | 12.2x | 11.2x | 10.7x | 9.83x |
| PBR | 1.24x | 1.38x | 1.22x | 1.4x | 1.32x | 1.4x | 1.36x | 1.31x |
| PEG | - | -0.4x | 0.3x | 0x | -0.3x | 0.6x | 2.43x | 1.1x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.96x | 1.11x | 0.78x | 0.82x | 0.8x | 0.78x |
| EV / Revenue | 1.56x | 1.28x | 1.34x | 1.44x | 1.05x | 1.02x | 0.92x | 0.84x |
| EV / EBITDA | 8.08x | 10.2x | 8.73x | 5.83x | 5.06x | 4.31x | 3.93x | 3.56x |
| EV / EBIT | 15.7x | 25.1x | 18.4x | 8.95x | 9.33x | 7.84x | 7.26x | 6.1x |
| EV / FCF | 10.2x | 20.3x | 12.6x | 10.4x | 10.7x | 10.4x | 7.29x | 7.73x |
| FCF Yield | 9.83% | 4.93% | 7.94% | 9.59% | 9.38% | 9.6% | 13.7% | 12.9% |
| 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% | 7.12% | 7.45% | 8.41% |
| EPS 2 | 14.25 | 6.23 | 9 | 18.08 | 11.72 | 13.82 | 14.44 | 15.72 |
| Distribution rate | 63.2% | 144% | 77.8% | 60.8% | 93.9% | 79.6% | 79.8% | 82.7% |
| Net sales 1 | 41,678 | 50,126 | 42,218 | 43,790 | 54,198 | 55,938 | 57,238 | 58,933 |
| EBITDA 1 | 8,046 | 6,291 | 6,476 | 10,837 | 11,256 | 13,288 | 13,475 | 13,923 |
| EBIT 1 | 4,153 | 2,563 | 3,066 | 7,054 | 6,098 | 7,302 | 7,290 | 8,133 |
| Net income 1 | 4,248 | 1,857 | 2,682 | 5,388 | 3,493 | 4,120 | 4,302 | 4,684 |
| Net Debt 1 | 18,396 | 18,526 | 16,157 | 14,417 | 14,432 | 11,174 | 6,904 | 3,592 |
| Reference price 2 | 156.50 | 153.50 | 135.50 | 163.50 | 142.50 | 154.50 | 154.50 | 154.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.97x | 2.71x | 10.73x | 2.56% | 49.99B | |
| 27.95x | 3.66x | 12.9x | -.--% | 17.25B | |
| 13.57x | 0.44x | 2.04x | 4.21% | 13.67B | |
| 12.35x | 3.36x | 6.87x | 6.03% | 12.93B | |
| 46.29x | 3.54x | 17.11x | 0.65% | 9.06B | |
| 9.13x | 1.34x | 5.21x | 1.81% | 8.59B | |
| 23.41x | 7.68x | 14.26x | 4.11% | 7.99B | |
| 13.8x | 1.42x | 5.54x | 2.47% | 6.17B | |
| 15.63x | 3.29x | 10.58x | 0.51% | 6.06B | |
| Average | 20.23x | 3.05x | 9.47x | 2.48% | 14.64B | |
| Weighted average by Cap. | 20.42x | 2.90x | 9.78x | 2.55% |
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
- SCCC Stock
- SICUF Stock
- Valuation Siam City Cement
Select your edition
All financial news and data tailored to specific country editions
