|
End-of-day quote
Thailand S.E.
06/10/2026
|
5-day change | 1st Jan Change | ||
| 29.25 THB | +0.86% |
|
-1.68% | +71.05% |
| 17/09 | SCG Packaging JV Closes THB68 Million Acquisition of Jin Zhong Fa Paper Industrial | MT |
| 24/08 | SCG Packaging to Invest Nearly 10 Billion Baht to Expand Plasterboard Liner Capacity | MT |
Company Valuation: SCG Packaging
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,97,285 | 2,44,696 | 1,54,545 | 84,141 | 73,409 | 1,28,790 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 75.44% | - | - |
| Enterprise Value (EV) 1 | 3,28,341 | 2,82,521 | 1,80,979 | 1,35,476 | 1,26,316 | 1,75,135 | 1,71,663 | 1,67,148 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 38.65% | -1.98% | -2.63% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 18.9x | 17.6x | 15.9x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.65x | 1.54x | 1.49x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.3x | 2.36x | 1.5x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.97x | 0.94x | 0.9x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.32x | 1.25x | 1.17x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 8.61x | 8.23x | 7.66x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 15.8x | 15.1x | 13.5x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 17.3x | 14.5x | 13x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 5.8% | 6.88% | 7.67% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | 0.55 | 0.7754 | 0.8406 | 0.8977 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | 3.22% | 2.58% | 2.8% | 2.99% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.584 | 1.702 | 1.887 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | 57.9% | 49% | 49.4% | 47.6% |
| Net sales 1 | 1,24,223 | 1,46,068 | 1,29,398 | 1,32,784 | 1,24,374 | 1,32,499 | 1,37,337 | 1,42,562 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 20,349 | 20,853 | 21,832 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 11,105 | 11,383 | 12,336 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 7,055 | 7,464 | 8,130 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 46,345 | 42,873 | 38,358 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 30.00 | 30.00 | 30.00 |
| Nbr of stocks (in thousands) | 42,92,920 | 42,92,920 | 42,92,920 | 42,92,920 | 42,92,920 | 42,93,000 | - | - |
| Announcement Date | 25/01/22 | 24/01/23 | 23/01/24 | 28/01/25 | 27/01/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.21x | 1.1x | 7.13x | 4.33% | 2.22TCr | |
| 23.7x | 2.35x | 11.3x | 2.31% | 2.03TCr | |
| 26.37x | 1.06x | 8.1x | 5.59% | 1.7TCr | |
| 19.78x | 2.28x | 9.29x | 1.9% | 611.41Cr | |
| 19.59x | 2.31x | 13.77x | 2.79% | 522.22Cr | |
| 12.07x | 1.14x | 6.62x | 4.46% | 474.8Cr | |
| -77.03x | 0.84x | 8.03x | 2.14% | 465.88Cr | |
| 18.47x | 1.3x | 8.45x | 2.65% | 373.65Cr | |
| 5.68x | 1.22x | 8.64x | 1.95% | 317.49Cr | |
| Average | 8.09x | 1.51x | 9.04x | 3.12% | 969.16Cr | |
| Weighted average by Cap. | 16.94x | 1.54x | 8.97x | 3.57% |
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
- SCGP Stock
- SCGP-R Stock
- Valuation SCG Packaging
Select your edition
All financial news and data tailored to specific country editions
