Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
28.25 ^THB	-3.42%		-1.74%	+65.20%

27/10	SCG Packaging Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
13/10	Krungsri Securities Upgrades SCG Packaging to Buy from Neutral; Price Target is THB35	MT

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	1,21,277	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	65.21%	-	-
Enterprise Value (EV) ¹	3,28,341	2,82,521	1,80,979	1,35,476	1,26,316	1,67,582	1,63,980	1,59,517
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	32.67%	-2.15%	-2.72%
P/E	35.9x	42.2x	29.5x	22.8x	18x	16.1x	15.9x	14.3x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.55x	1.44x	1.39x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.2x	9.9x	1.3x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	0.91x	0.88x	0.85x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.26x	1.19x	1.12x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	7.89x	7.71x	7.16x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	13.6x	13.9x	12.5x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	14.6x	16x	13.6x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	6.86%	6.23%	7.37%
Dividend per Share ²	0.65	0.6	0.55	0.55	0.6	0.7083	0.8556	0.9124
Rate of return	0.94%	1.05%	1.53%	2.81%	3.51%	2.51%	3.03%	3.23%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.752	1.78	1.975
Distribution rate	33.7%	44.4%	45.1%	64%	63.2%	40.4%	48.1%	46.2%
Net sales ¹	1,24,223	1,46,068	1,29,398	1,32,784	1,24,374	1,32,604	1,37,392	1,42,527
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	21,229	21,264	22,274
EBIT ¹	12,835	9,703	7,440	5,873	6,123	12,291	11,785	12,766
Net income ¹	8,294	5,801	5,248	3,699	4,069	7,432	7,814	8,513
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	46,305	42,703	38,240
Reference price ²	69.25	57.00	36.00	19.60	17.10	28.25	28.25	28.25
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

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.($)
PACKAGING CORPORATION OF AMERICA	25.85x	2.56x	12.19x	2.15%	2.24TCr
SMURFIT WESTROCK PLC	24.72x	1.1x	7.17x	4.31%	2.23TCr
INTERNATIONAL PAPER COMPANY	27.27x	1.08x	8.37x	5.38%	1.77TCr
SIG GROUP AG	22.33x	2.51x	10.26x	1.67%	691.75Cr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18.76x	2.14x	13.15x	3.2%	477.32Cr
SONOCO PRODUCTS COMPANY	-9.71x	1.18x	7.13x	4.34%	487.45Cr
MONDI PLC	-46.95x	0.84x	8.56x	2.06%	455.76Cr
SCG PACKAGING	16.25x	1.27x	7.94x	2.83%	371.75Cr
HUHTAMÄKI OYJ	13.37x	1.01x	6.79x	4.3%	318.18Cr
Average	10.21x	1.52x	9.06x	3.36%	1TCr
Weighted average by Cap.	18.78x	1.62x	9.29x	3.55%