Valuation Smart Concrete

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
0.5400 ^THB	0.00%		0.00%	+12.50%

05-14	Smart Concrete Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-17	Smart Concrete Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	483	937.4	739.5	1,146	770.8	500
Change	-	94.08%	-21.11%	54.93%	-32.73%	-35.14%
Enterprise Value (EV) ¹	532.9	858.5	650.2	964.4	545.5	269.8
Change	-	61.1%	-24.27%	48.33%	-43.44%	-50.54%
P/E	10.5x	21.5x	19x	10.7x	8.86x	15.5x
PBR	0.94x	1.54x	1.22x	1.71x	1.16x	0.78x
PEG	-	-1.4x	-1.8x	0x	-0.5x	-0.2x
Capitalization / Revenue	1.15x	2.04x	1.29x	1.61x	1.33x	1.16x
EV / Revenue	1.27x	1.87x	1.14x	1.35x	0.94x	0.63x
EV / EBITDA	5.92x	9.2x	7.04x	5.15x	3.62x	3.57x
EV / EBIT	11.4x	17x	12.7x	6.61x	5.06x	6.97x
EV / FCF	19.9x	14.4x	9.83x	9.94x	5.43x	6.04x
FCF Yield	5.03%	6.96%	10.2%	10.1%	18.4%	16.5%
Dividend per Share ²	0.06	0.04	0.0365	0.0912	0.0485	0.0675
Rate of return	11.4%	4.44%	5.14%	8.29%	6.55%	14.1%
EPS ²	0.0498	0.0419	0.0374	0.1023	0.0835	0.031
Distribution rate	121%	95.4%	97.6%	89.1%	58.1%	218%
Net sales ¹	419.2	459.5	572.3	713.8	581.7	429.2
EBITDA ¹	90.06	93.27	92.39	187.2	150.7	75.51
EBIT ¹	46.8	50.39	51.16	145.8	107.9	38.69
Net income ¹	45.81	39.87	38.96	106.6	87.02	32.3
Net Debt ¹	49.9	-78.9	-89.33	-181.3	-225.3	-230.1
Reference price ²	0.5250	0.9000	0.7100	1.1000	0.7400	0.4800
Nbr of stocks (in thousands)	920,000	1,041,567	1,041,567	1,041,567	1,041,567	1,041,567
Announcement Date	2/18/21	2/17/22	2/21/23	2/15/24	2/27/25	2/18/26

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.($)
SMART CONCRETE	-	-	-	-	16.82M
HOLCIM LTD	20.82x	2.77x	10.95x	2.5%	50.52B
JAMES HARDIE INDUSTRIES PLC	23.5x	3.34x	12.08x	-.--%	14.1B
ANHUI CONCH CEMENT COMPANY LIMITED	10.55x	0.48x	2.17x	4.84%	12.74B
DANGOTE CEMENT PLC	12.9x	3.48x	7.06x	5.96%	12.72B
SHREE CEMENT LIMITED	46.6x	3.98x	18.7x	0.59%	9.96B
BUZZI SPA	9.33x	1.43x	5.38x	1.74%	9.01B
BUA CEMENT PLC	22.68x	7.45x	13.83x	4.25%	7.52B
EAGLE MATERIALS INC.	15.87x	3.41x	10.68x	0.49%	6.34B
TCC GROUP HOLDINGS CO., LTD.	25.53x	1.29x	6.32x	3.61%	5.34B
Average	20.86x	3.07x	9.68x	2.66%	12.83B
Weighted average by Cap.	20.56x	2.92x	9.99x	2.65%