|
End-of-day quote
Thailand S.E.
06/11/2026
|
5-day change | 1st Jan Change | ||
| 5.750 THB | 0.00% |
|
+1.77% | +21.82% |
| 27/10 | SCG Decor Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| 27/10 | SCG Decor Public Company Limited authorizes a Buyback Plan. | 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 | 9,488 | - | - |
| Change | - | -52% | -1.67% | 21.82% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 15,580 | 12,128 | 8,597 |
| Change | - | -52% | 109.66% | -6.17% | -22.15% | -29.12% |
| P/E | 50.4x | 9.8x | 8.43x | 24x | 7.77x | 7.52x |
| PBR | - | 0.41x | 0.43x | 0.52x | 0.49x | 0.47x |
| PEG | - | 0x | 0.6x | -0.4x | 0x | 2.23x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.46x | 0.38x | 0.37x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.75x | 0.48x | 0.33x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.85x | 4.08x | 2.81x |
| EV / EBIT | 9.58x | 5.09x | 14x | 16.1x | 9.1x | 6.26x |
| EV / FCF | 9.3x | 7.2x | 7x | 40.5x | 27.4x | 15.8x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.47% | 3.66% | 6.33% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.14 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 2.43% | 5.48% | 3.22% |
| 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 | 6,093 | 2,641 | -890.4 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.750 | 5.750 | 5.750 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.96x | 0.75x | 5.85x | 2.43% | 28Cr | |
| 21.06x | 1.54x | 14.66x | 1.56% | 4.52TCr | |
| 25.16x | 3.12x | 15.22x | 1.75% | 4.44TCr | |
| 12.86x | 0.97x | 6.37x | 3.22% | 4.04TCr | |
| 29.82x | 5.97x | 20.25x | 2.3% | 2.29TCr | |
| 22.11x | 1.89x | 13.67x | 0.66% | 1.91TCr | |
| 17.5x | 2.39x | 11.68x | 1.55% | 1.58TCr | |
| 20.29x | 3.19x | 13.38x | 1.25% | 1.45TCr | |
| -17.88x | 1.44x | 16.97x | 3.16% | 1.2TCr | |
| 45.43x | 1.44x | 7.64x | 2.6% | 935.64Cr | |
| Average | 20.03x | 2.27x | 12.57x | 2.05% | 2.24TCr | |
| Weighted average by Cap. | 20.01x | 2.39x | 13.29x | 2% |
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
