Valuation SCG Decor

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
5.500 ^THB	+1.85%		+3.77%	+16.53%

22/07	SCG Decor Dissolves Subsidiary	MT
22/07	SCG Décor's Unit Forms Joint Venture with Axent Switzerland	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,500	7,920	7,788	9,075	-	-
Change	-	-52%	-1.67%	16.53%	-	-
Enterprise Value (EV) ¹	16,500	7,920	16,605	15,330	11,878	8,346
Change	-	-52%	109.66%	-7.68%	-22.52%	-29.73%
P/E	50.4x	9.8x	8.43x	22.9x	7.43x	7.19x
PBR	-	0.41x	0.43x	0.49x	0.47x	0.45x
PEG	-	0x	0.6x	-0.4x	0x	2.13x
Capitalization / Revenue	0.58x	0.31x	0.34x	0.44x	0.36x	0.35x
EV / Revenue	0.58x	0.31x	0.73x	0.74x	0.47x	0.32x
EV / EBITDA	5.06x	2.53x	5.92x	5.75x	4x	2.73x
EV / EBIT	9.58x	5.09x	14x	15.9x	8.91x	6.08x
EV / FCF	9.3x	7.2x	7x	39.8x	26.8x	15.3x
FCF Yield	10.8%	13.9%	14.3%	2.51%	3.73%	6.52%
Dividend per Share ²	0.15	0.2	-	0.14	0.315	0.185
Rate of return	1.5%	4.17%	-	2.55%	5.73%	3.36%
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	5.500	5.500	5.500
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

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.($)
SCG DECOR	22.5x	0.73x	5.69x	2.59%	26Cr
KINGSPAN GROUP PLC	18.65x	1.58x	11.75x	0.8%	1.56TCr
INTERFACE, INC.	14.99x	-	-	0.36%	191.47Cr
FORBO HOLDING AG	15.09x	0.93x	7.11x	3.27%	134.98Cr
MONALISA GROUP CO.,LTD	19.72x	-	-	3.3%	51Cr
Average	18.19x	1.08x	8.18x	2.06%	392.05Cr
Weighted average by Cap.	18.13x	1.51x	11.29x	1.02%