Valuation Alucon

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
251.00 ^THB	0.00%		0.00%	+28.06%

08-14	Alucon Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Alucon Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,344	7,906	7,949	7,754	7,474	8,467
Change	-	7.65%	0.55%	-2.45%	-3.62%	13.29%
Enterprise Value (EV) ¹	6,218	6,720	6,686	5,087	4,169	4,960
Change	-	8.08%	-0.52%	-23.92%	-18.05%	18.99%
P/E	11x	11.2x	12.1x	15.3x	9.57x	8.35x
PBR	1.23x	1.26x	1.22x	1.18x	1.06x	1.13x
PEG	-	2.13x	-1.9x	-0.7x	0.2x	0.3x
Capitalization / Revenue	1.49x	1.38x	1.15x	1.27x	1.2x	1.23x
EV / Revenue	1.26x	1.18x	0.96x	0.83x	0.67x	0.72x
EV / EBITDA	5.04x	5.59x	5.94x	5.3x	3.48x	4.47x
EV / EBIT	7.79x	8.53x	9.1x	8.6x	4.88x	6.03x
EV / FCF	5.43x	-17.5x	23.4x	3.04x	5.4x	33.3x
FCF Yield	18.4%	-5.71%	4.27%	32.9%	18.5%	3%
Dividend per Share ²	10	10	10	8	12	16
Rate of return	5.88%	5.46%	5.43%	4.46%	6.94%	8.16%
EPS ²	15.49	16.3	15.26	11.72	18.08	23.48
Distribution rate	64.6%	61.3%	65.5%	68.2%	66.4%	68.1%
Net sales ¹	4,928	5,713	6,928	6,124	6,218	6,909
EBITDA ¹	1,235	1,203	1,126	960.3	1,199	1,111
EBIT ¹	797.9	788.1	734.6	591.5	854.4	822.3
Net income ¹	669	704.2	659.4	506.5	781.1	1,014
Net Debt ¹	-1,126	-1,185	-1,263	-2,668	-3,305	-3,507
Reference price ²	170.00	183.00	184.00	179.50	173.00	196.00
Nbr of stocks (in thousands)	43,200	43,200	43,200	43,200	43,200	43,200
Announcement Date	25/02/21	25/02/22	24/02/23	23/02/24	24/02/25	20/02/26

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.($)
ALUCON	-	-	-	-	329M
ARDAGH METAL PACKAGING S.A.	66.76x	1.13x	8.79x	8.27%	2.89B
ORG TECHNOLOGY CO., LTD.	9.12x	-	-	4.25%	1.71B
SUNRISE GROUP COMPANY LIMITED	13.76x	-	-	-	922M
Average	29.88x	1.13x	8.79x	6.26%	1.46B
Weighted average by Cap.	40.10x	1.13x	8.79x	6.78%