Valuation Starflex

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
2.960 ^THB	-0.67%		-1.33%	-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	2,198	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-6.71%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,198	2,198	2,198
Change	-	-40.99%	16%	-0.1%	2.86%	-24.54%	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	1.01x	0.95x
EV / Revenue	0x	0x	0x	0x	0x	1.06x	1.01x	0.95x
EV / EBITDA	0x	0x	0x	0x	0x	6.3x	6.02x	5.75x
EV / EBIT	-	-	0x	0x	0x	7.91x	7.55x	7.18x
EV / FCF	-0x	0x	0x	0x	0x	10.4x	9.19x	19.8x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	9.58%	10.9%	5.04%
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	9.31x	-	-	3.69%	66.41M
BALL CORPORATION	17.73x	1.55x	10.45x	1.28%	16.68B
AVERY DENNISON CORPORATION	17.25x	1.72x	10.52x	2.46%	12.57B
CROWN HOLDINGS, INC.	15.59x	1.32x	8.4x	1.25%	12.43B
CCL INDUSTRIES INC.	18.35x	2.14x	10.25x	1.57%	11.09B
STORA ENSO OYJ	17.32x	1.14x	8.26x	3.08%	8.47B
SILGAN HOLDINGS INC.	13.54x	1.12x	7.63x	1.9%	4.77B
GREIF, INC.	13.26x	-	-	3.06%	3.77B
VISCOFAN, S.A.	16.47x	2.19x	9.43x	5.48%	3B
Average	15.42x	1.60x	9.28x	2.64%	8.09B
Weighted average by Cap.	16.76x	1.58x	9.55x	2.04%