Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 20/08/2026			5-day change	1st Jan Change
3.220 ^THB	0.00%		+4.55%	+2.55%

13/08	Starflex Public Company Limited Announces an Interim Cash Dividend for the Period from January 01, 2026 to June 30, 2026, Payable on September 10, 2026	CI
11/08	Starflex Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,141	2,444	2,835	2,220	2,356	2,366	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	0.43%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,366	2,366	2,366
Change	-	-40.99%	16%	-0.1%	2.86%	-18.77%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.47x	9.47x	9.2x
PBR	-	-	2.85x	1.96x	2.08x	2.08x	2.03x	1.98x
PEG	-	-0.7x	0x	0.1x	-0.9x	1.52x	-	3.13x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.14x	1.09x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.14x	1.09x	1.03x
EV / EBITDA	0x	0x	0x	0x	0x	5.99x	6.02x	5.63x
EV / EBIT	-	-	0x	0x	0x	7.32x	7.42x	6.88x
EV / FCF	-0x	0x	0x	0x	0x	15.9x	10.6x	10.2x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.29%	9.44%	9.81%
Dividend per Share ²	0.085	-	0.075	0.133	0.104	0.12	0.12	0.12
Rate of return	1.68%	-	2.09%	4.65%	3.31%	3.73%	3.73%	3.73%
EPS ²	0.18	0.07	0.23	0.36	0.32	0.34	0.34	0.35
Distribution rate	47.2%	-	32.6%	36.9%	32.5%	35.3%	35.3%	34.3%
Net sales ¹	1,674	1,669	1,795	1,869	1,963	2,081	2,176	2,306
EBITDA ¹	222.9	124.2	265.2	332.5	332.6	395	393	420
EBIT ¹	-	-	207	266.2	261.9	323	319	344
Net income ¹	149.8	55.07	184.3	280.8	243.2	267	269	274
Net Debt	-	-	-	611.4	556.9	-	-	-
Reference price ²	5.050	2.980	3.580	2.860	3.140	3.220	3.220	3.220
Nbr of stocks (in thousands)	8,20,000	8,20,000	7,91,793	7,76,337	7,50,235	7,34,773	-	-
Announcement Date	25/02/22	22/02/23	27/02/24	26/02/25	25/02/26	-	-	-

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.($)
STARFLEX	9.47x	-	-	3.73%	7.19Cr
BALL CORPORATION	17.87x	1.49x	10.32x	1.28%	1.66TCr
AVERY DENNISON CORPORATION	19.24x	1.85x	11.3x	2.17%	1.39TCr
CROWN HOLDINGS, INC.	15.74x	1.29x	8.42x	1.2%	1.26TCr
CCL INDUSTRIES INC.	18.78x	2.23x	10.59x	1.49%	1.2TCr
STORA ENSO OYJ	28.27x	1.07x	7.97x	2.87%	868.83Cr
GREIF, INC.	15.55x	-	-	2.56%	455.35Cr
SILGAN HOLDINGS INC.	12.96x	1.04x	7.11x	2.04%	435.3Cr
VISCOFAN, S.A.	16.36x	2.15x	9.45x	5.84%	300.91Cr
Average	17.14x	1.59x	9.31x	2.57%	840.61Cr
Weighted average by Cap.	18.61x	1.60x	9.70x	1.95%