|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.400 THB | +0.93% |
|
0.00% | +14.41% |
| 22/07 | SCG Decor Dissolves Subsidiary | MT |
| 22/07 | SCG Décor's Unit Forms Joint Venture with Axent Switzerland | MT |
Company Valuation: SCG Decor
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 16,500 | 7,920 | 7,788 | 8,910 | - | - |
| Change | - | -52% | -1.67% | 14.41% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 15,165 | 11,713 | 8,182 |
| Change | - | -52% | 109.66% | -8.67% | -22.76% | -30.15% |
| P/E | 50.4x | 9.8x | 8.43x | 22.5x | 7.3x | 7.06x |
| PBR | - | 0.41x | 0.43x | 0.48x | 0.46x | 0.44x |
| PEG | - | 0x | 0.6x | -0.4x | 0x | 2.09x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.43x | 0.35x | 0.35x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.73x | 0.47x | 0.32x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.69x | 3.94x | 2.68x |
| EV / EBIT | 9.58x | 5.09x | 14x | 15.7x | 8.79x | 5.96x |
| EV / FCF | 9.3x | 7.2x | 7x | 39.4x | 26.4x | 15x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.54% | 3.79% | 6.65% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.14 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 2.59% | 5.83% | 3.43% |
| EPS 2 | 0.1986 | 0.49 | 0.56 | 0.24 | 0.74 | 0.765 |
| Distribution rate | 75.5% | 40.8% | - | 58.3% | 42.6% | 24.2% |
| Net sales 1 | 28,312 | 25,563 | 22,676 | 20,777 | 25,133 | 25,727 |
| EBITDA 1 | 3,263 | 3,130 | 2,805 | 2,664 | 2,972 | 3,056 |
| EBIT 1 | 1,723 | 1,557 | 1,186 | 965 | 1,332 | 1,374 |
| Net income 1 | 327.7 | 809.9 | 931.8 | 393 | 1,227 | 1,266 |
| Net Debt 1 | - | - | 8,817 | 6,255 | 2,803 | -728.5 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.400 | 5.400 | 5.400 |
| Nbr of stocks (in thousands) | 16,50,000 | 16,50,000 | 16,50,000 | 16,50,000 | - | - |
| Announcement Date | 23/01/24 | 28/01/25 | 26/01/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.29x | 0.73x | 5.66x | 2.62% | 26Cr | |
| 18.37x | 1.56x | 11.6x | 0.81% | 1.53TCr | |
| 14.84x | - | - | 0.37% | 189.55Cr | |
| 14.7x | 0.9x | 6.91x | 3.35% | 131.47Cr | |
| 20.37x | - | - | 3.2% | 53Cr | |
| Average | 18.11x | 1.06x | 8.06x | 2.07% | 386.1Cr | |
| Weighted average by Cap. | 17.88x | 1.49x | 11.14x | 1.03% |
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
- SCGD Stock
- Valuation SCG Decor
Select your edition
All financial news and data tailored to specific country editions
