Valuation Starflex

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-30			5-day change	1st Jan Change
2.960 ^THB	-0.67%		-0.67%	-5.73%

05-14	Starflex Public Company Limited announces an Equity Buyback for 16,000,000 shares, representing 2.15% for THB 45 million.	CI
05-13	Starflex Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,141	2,444	2,835	2,220	2,356	2,213	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-6.08%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,213	2,213	2,213
Change	-	-40.99%	16%	-0.1%	2.86%	-24.03%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.25x	9.25x	8.97x
PBR	-	-	2.85x	1.96x	2.08x	1.93x	1.72x	1.67x
PEG	-	-0.7x	0x	0.1x	-0.9x	∞x	-	2.87x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.06x	1.02x	0.96x
EV / Revenue	0x	0x	0x	0x	0x	1.06x	1.02x	0.96x
EV / EBITDA	0x	0x	0x	0x	0x	6.34x	6.06x	5.79x
EV / EBIT	-	-	0x	0x	0x	7.96x	7.6x	7.23x
EV / FCF	-0x	0x	0x	0x	0x	10.5x	9.25x	20x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	9.52%	10.8%	5.01%
Dividend per Share ²	0.085	-	0.075	0.133	0.104	0.11	0.11	0.11
Rate of return	1.68%	-	2.09%	4.65%	3.31%	3.72%	3.72%	3.72%
EPS ²	0.18	0.07	0.23	0.36	0.32	0.32	0.32	0.33
Distribution rate	47.2%	-	32.6%	36.9%	32.5%	34.4%	34.4%	33.3%
Net sales ¹	1,674	1,669	1,795	1,869	1,963	2,081	2,176	2,306
EBITDA ¹	222.9	124.2	265.2	332.5	332.6	349	365	382
EBIT ¹	-	-	207	266.2	261.9	278	291	306
Net income ¹	149.8	55.07	184.3	280.8	243.2	251	257	260
Net Debt	-	-	-	611.4	556.9	-	-	-
Reference price ²	5.050	2.980	3.580	2.860	3.140	2.960	2.960	2.960
Nbr of stocks (in thousands)	820,000	820,000	791,793	776,337	750,235	742,480	-	-
Announcement Date	2/25/22	2/22/23	2/27/24	2/26/25	2/25/26	-	-	-

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.($)
STARFLEX	9.25x	-	-	3.72%	65.82M
BALL CORPORATION	18.53x	1.6x	10.77x	1.23%	17.39B
CROWN HOLDINGS, INC.	15.93x	1.3x	8.49x	1.18%	12.73B
AVERY DENNISON CORPORATION	18.39x	1.79x	10.95x	2.25%	13.37B
CCL INDUSTRIES INC.	18.34x	2.17x	10.38x	1.55%	11.32B
STORA ENSO OYJ	28.12x	1.15x	8.45x	2.77%	9.14B
SILGAN HOLDINGS INC.	12.92x	1.04x	7.1x	2.05%	4.34B
GREIF, INC.	15.39x	-	-	2.57%	4.5B
VISCOFAN, S.A.	17.22x	2.18x	9.79x	5.69%	3.03B
Average	17.12x	1.61x	9.42x	2.56%	8.43B
Weighted average by Cap.	18.63x	1.61x	9.77x	1.94%