|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 143.00 THB | -2.39% |
|
-2.39% | +0.35% |
| 05-20 | Siam City Cement Public Company Limited Announces Board Changes | CI |
| 05-08 | Siam City Cement posts qtrly profit attributable of 1.38 billion baht | RE |
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 | 42,614 | - | - |
| Change | - | -1.92% | -11.73% | 20.66% | -12.84% | 0.35% | - | - |
| Enterprise Value (EV) 1 | 65,033 | 64,269 | 56,536 | 63,140 | 56,897 | 54,244 | 50,468 | 48,982 |
| Change | - | -1.17% | -12.03% | 11.68% | -9.89% | -4.66% | -6.96% | -2.94% |
| P/E | 11x | 24.6x | 15.1x | 9.04x | 12.2x | 10.9x | 10.2x | 9.4x |
| PBR | 1.24x | 1.38x | 1.22x | 1.4x | 1.32x | 1.31x | 1.27x | 1.24x |
| PEG | - | -0.4x | 0.3x | 0x | -0.3x | 0.9x | 1.51x | 1.1x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.96x | 1.11x | 0.78x | 0.77x | 0.76x | 0.74x |
| EV / Revenue | 1.56x | 1.28x | 1.34x | 1.44x | 1.05x | 0.98x | 0.9x | 0.85x |
| EV / EBITDA | 8.08x | 10.2x | 8.73x | 5.83x | 5.06x | 4.57x | 4.06x | 3.76x |
| EV / EBIT | 15.7x | 25.1x | 18.4x | 8.95x | 9.33x | 8.23x | 7.46x | 6.76x |
| EV / FCF | 10.2x | 20.3x | 12.6x | 10.4x | 10.7x | 7.98x | 7.09x | 7.81x |
| FCF Yield | 9.83% | 4.93% | 7.94% | 9.59% | 9.38% | 12.5% | 14.1% | 12.8% |
| 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% | 7.69% | 8.05% | 9.09% |
| 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 | 143.00 | 143.00 | 143.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.89x | 0.98x | 4.57x | 7.69% | 1.29B | |
| 21.75x | 2.91x | 11.43x | 2.4% | 52.69B | |
| 23.87x | 3.32x | 12.01x | -.--% | 14.02B | |
| 10.85x | 0.48x | 2.11x | 4.64% | 13.38B | |
| 13.18x | 3.55x | 7.21x | 5.83% | 13.16B | |
| 9.85x | 1.52x | 5.73x | 1.65% | 9.6B | |
| 51.89x | 4.26x | 19.33x | 0.54% | 9.59B | |
| 28x | 9.13x | 16.96x | 3.44% | 9.4B | |
| 17.26x | 3.67x | 11.44x | 0.43% | 6.95B | |
| 26.34x | 1.17x | 5.13x | 3.47% | 5.82B | |
| Average | 21.39x | 3.10x | 9.59x | 3.01% | 13.59B | |
| Weighted average by Cap. | 21.65x | 3.15x | 10.37x | 2.59% |
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
- Valuation Siam City Cement
Select your edition
All financial news and data tailored to specific country editions
