|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.300 THB | -1.85% |
|
+3.92% | +12.29% |
| 11/05 | Scg Decor posts Qtrly profit attributable 246.3 million baht | RE |
| 11/05 | SCG Decor Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
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 | 8,745 | - | - |
| Change | - | -52% | -1.67% | 12.29% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 15,000 | 11,548 | 8,016 |
| Change | - | -52% | 109.66% | -9.67% | -23.01% | -30.58% |
| P/E | 50.4x | 9.8x | 8.43x | 7.85x | 7.16x | 6.93x |
| PBR | - | 0.41x | 0.43x | 0.47x | 0.45x | 0.43x |
| PEG | - | 0x | 0.6x | 0.4x | 0.74x | 2.05x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.36x | 0.35x | 0.34x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.62x | 0.46x | 0.31x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.37x | 3.89x | 2.62x |
| EV / EBIT | 9.58x | 5.09x | 14x | 12.6x | 8.67x | 5.84x |
| EV / FCF | 9.3x | 7.2x | 7x | 39x | 26x | 14.7x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.57% | 3.84% | 6.79% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.285 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 5.38% | 5.94% | 3.49% |
| EPS 2 | 0.1986 | 0.49 | 0.56 | 0.675 | 0.74 | 0.765 |
| Distribution rate | 75.5% | 40.8% | - | 42.2% | 42.6% | 24.2% |
| Net sales 1 | 28,312 | 25,563 | 22,676 | 24,082 | 25,133 | 25,727 |
| EBITDA 1 | 3,263 | 3,130 | 2,805 | 2,791 | 2,972 | 3,056 |
| EBIT 1 | 1,723 | 1,557 | 1,186 | 1,194 | 1,332 | 1,374 |
| Net income 1 | 327.7 | 809.9 | 931.8 | 1,116 | 1,227 | 1,266 |
| Net Debt 1 | - | - | 8,817 | 6,255 | 2,803 | -728.5 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.300 | 5.300 | 5.300 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.85x | 0.62x | 5.37x | 5.38% | 26Cr | |
| 18.78x | 1.59x | 11.82x | 0.79% | 1.58TCr | |
| 15.17x | - | - | 0.36% | 191.93Cr | |
| 14.66x | 0.91x | 6.88x | 3.33% | 134.08Cr | |
| 21.02x | - | - | 3.1% | 55Cr | |
| Average | 15.50x | 1.04x | 8.02x | 2.59% | 396.36Cr | |
| Weighted average by Cap. | 18.07x | 1.52x | 11.34x | 1.05% |
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
