Valuation SC Asset Corporation

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
1.880 ^THB	-2.59%		-3.09%	+11.24%

10-21	SC Asset Unit Sets Up REIT Management Business	MT
10-21	SC Asset Corporation Public Company Limited Through Its Subsidiary SCX Corporation Company Limited Establishes SCX REIT Management Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,078	17,819	14,015	10,950	7,228	8,041	-	-
Change	-	26.58%	-21.35%	-21.87%	-33.98%	11.24%	-	-
Enterprise Value (EV) ¹	32,200	44,192	45,557	43,567	36,189	38,035	38,547	40,096
Change	-	37.24%	3.09%	-4.37%	-16.94%	5.1%	1.35%	4.02%
P/E	6.84x	6.97x	5.66x	6.42x	4.72x	5.39x	4.95x	4.79x
PBR	0.7x	0.82x	0.6x	0.46x	0.29x	0.32x	0.3x	0.29x
PEG	-	0.3x	-1.34x	-0.2x	-0.5x	-1.98x	0.55x	1.46x
Capitalization / Revenue	0.72x	0.83x	0.57x	0.54x	0.36x	0.4x	0.4x	0.41x
EV / Revenue	1.65x	2.05x	1.86x	2.15x	1.79x	1.89x	1.92x	2.05x
EV / EBITDA	11.4x	13.1x	12.7x	23x	15.9x	15.7x	16.7x	17.4x
EV / EBIT	12.1x	13.6x	13.3x	25x	16.9x	17x	18.3x	18.8x
EV / FCF	415x	-7.88x	-11.7x	-136x	17.6x	59.1x	45.8x	46.2x
FCF Yield	0.24%	-12.7%	-8.52%	-0.73%	5.69%	1.69%	2.18%	2.16%
Dividend per Share ²	0.2	0.25	0.24	0.16	0.15	0.1429	0.1543	0.16
Rate of return	5.95%	5.92%	7.32%	6.25%	8.88%	7.6%	8.21%	8.51%
EPS ²	0.4913	0.6054	0.5799	0.3987	0.3583	0.3486	0.38	0.3925
Distribution rate	40.7%	41.3%	41.4%	40.1%	41.9%	41%	40.6%	40.8%
Net sales ¹	19,475	21,583	24,487	20,302	20,233	20,174	20,079	19,525
EBITDA ¹	2,823	3,373	3,577	1,897	2,272	2,417	2,301	2,307
EBIT ¹	2,656	3,259	3,430	1,745	2,137	2,240	2,107	2,132
Net income ¹	2,062	2,556	2,482	1,706	1,533	1,493	1,654	1,681
Net Debt ¹	18,122	26,372	31,542	32,617	28,960	29,994	30,506	32,055
Reference price ²	3.360	4.220	3.280	2.560	1.690	1.880	1.880	1.880
Nbr of stocks (in thousands)	4,189,904	4,222,616	4,272,851	4,277,213	4,277,213	4,277,263	-	-
Announcement Date	17/02/22	16/02/23	27/02/24	19/02/25	26/02/26	-	-	-

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.($)
SC ASSET CORPORATION	5.39x	1.89x	15.74x	7.6%	238M
VINGROUP	65.15x	-	-	-	69.9B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.6B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.01x	16.12x	1.34%	28.21B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.35x	3.14x	15.02x	2.44%	26.41B
CHINA RESOURCES LAND LIMITED	8.02x	1.47x	8.22x	4.41%	26.72B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.57B
VINHOMES	8.43x	2.96x	6.93x	-.--%	20.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.39x	16.81x	1.67%	18.65B
Average	16.11x	3.00x	11.04x	3.79%	27.81B
Weighted average by Cap.	24.96x	3.12x	10.45x	3.51%