Valuation Scan Inter

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
0.4100 ^THB	0.00%		+2.50%	+2.50%

07/07	Scan Inter Public Company Limited Announces Establishment of Subsidiary, Scan Eco Fuel 1 Company Limited	CI
12/05	Scan Inter appoints Thanchart Kitpipit as CEO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,052	2,496	2,544	2,040	740.4	485.5
Change	-	21.64%	1.92%	-19.81%	-63.71%	-34.43%
Enterprise Value (EV) ¹	4,612	5,068	4,761	4,584	3,180	2,576
Change	-	9.88%	-6.05%	-3.73%	-30.62%	-19%
P/E	47.3x	36.6x	7.42x	12.2x	-3.4x	-1.31x
PBR	0.79x	0.93x	0.85x	0.66x	0.26x	0.2x
PEG	-	0.6x	0x	-0.2x	0x	-0x
Capitalization / Revenue	1.37x	1.48x	1.82x	1.09x	0.46x	0.37x
EV / Revenue	3.08x	3.01x	3.4x	2.44x	1.99x	1.94x
EV / EBITDA	25.5x	19.6x	26.3x	16.9x	19.8x	23.8x
EV / EBIT	93.2x	46.9x	71.2x	27.3x	44.5x	126x
EV / FCF	-98.6x	-11.5x	20.9x	-188x	12.5x	-183x
FCF Yield	-1.01%	-8.71%	4.79%	-0.53%	7.98%	-0.55%
Dividend per Share ²	0.0425	0.055	0.055	0.0124	-	-
Rate of return	2.49%	2.64%	2.59%	0.73%	-	-
EPS ²	0.0361	0.0569	0.2856	0.1398	-0.1794	-0.3063
Distribution rate	118%	96.7%	19.3%	8.87%	-	-
Net sales ¹	1,496	1,686	1,400	1,878	1,596	1,330
EBITDA ¹	181.1	259.2	181.3	272	160.6	108.2
EBIT ¹	49.51	108.1	66.84	168	71.53	20.5
Net income ¹	43.37	68.23	342.7	167.8	-217.4	-371.1
Net Debt ¹	2,560	2,572	2,217	2,544	2,440	2,091
Reference price ²	1.7100	2.0800	2.1200	1.7000	0.6100	0.4000
Nbr of stocks (in thousands)	12,00,000	12,00,000	12,00,000	12,00,000	12,13,717	12,13,722
Announcement Date	25/02/21	25/02/22	24/02/23	20/02/24	28/02/25	27/02/26

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.($)
SCAN INTER	-	-	-	-	1.48Cr
ITALGAS S.P.A.	13.7x	7.57x	9.88x	4.75%	1.18TCr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.67x	5.96x	21.2x	9.05%	841.64Cr
UGI CORPORATION	11.79x	-	-	4.1%	785.11Cr
ENN NATURAL GAS CO., LTD.	9.71x	0.46x	3.73x	5.86%	744.92Cr
SOUTHWEST GAS HOLDINGS, INC.	21.6x	5.51x	11.59x	2.77%	666.28Cr
NEW JERSEY RESOURCES CORPORATION	16.38x	4.49x	12.96x	3.27%	591.4Cr
ONE GAS, INC.	16.66x	3.37x	10.05x	3.41%	500.47Cr
Average	14.93x	4.56x	11.57x	4.74%	663.58Cr
Weighted average by Cap.	14.58x	4.93x	11.65x	4.95%