Valuation SCG Decor Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
5.550 ^THB	-0.89%		-0.89%	+17.58%

07-22	SCG Decor Dissolves Subsidiary	MT
07-22	SCG Décor's Unit Forms Joint Venture with Axent Switzerland	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,500	7,920	7,788	9,158	-	-
Change	-	-52%	-1.67%	17.58%	-	-
Enterprise Value (EV) ¹	16,500	7,920	16,605	15,412	11,960	8,429
Change	-	-52%	109.66%	-7.18%	-22.4%	-29.53%
P/E	50.4x	9.8x	8.43x	23.1x	7.5x	7.25x
PBR	-	0.41x	0.43x	0.5x	0.47x	0.46x
PEG	-	0x	0.6x	-0.4x	0x	2.15x
Capitalization / Revenue	0.58x	0.31x	0.34x	0.44x	0.36x	0.36x
EV / Revenue	0.58x	0.31x	0.73x	0.74x	0.48x	0.33x
EV / EBITDA	5.06x	2.53x	5.92x	5.79x	4.02x	2.76x
EV / EBIT	9.58x	5.09x	14x	16x	8.98x	6.14x
EV / FCF	9.3x	7.2x	7x	40.1x	27x	15.5x
FCF Yield	10.8%	13.9%	14.3%	2.5%	3.71%	6.46%
Dividend per Share ²	0.15	0.2	-	0.14	0.315	0.185
Rate of return	1.5%	4.17%	-	2.52%	5.68%	3.33%
EPS ²	0.1986	0.49	0.56	0.24	0.74	0.765
Distribution rate	75.5%	40.8%	-	58.3%	42.6%	24.2%
Net sales ¹	28,312	25,563	22,676	20,777	25,133	25,727
EBITDA ¹	3,263	3,130	2,805	2,664	2,972	3,056
EBIT ¹	1,723	1,557	1,186	965	1,332	1,374
Net income ¹	327.7	809.9	931.8	393	1,227	1,266
Net Debt ¹	-	-	8,817	6,255	2,803	-728.5
Reference price ²	10.000	4.800	4.720	5.550	5.550	5.550
Nbr of stocks (in thousands)	1,650,000	1,650,000	1,650,000	1,650,000	-	-
Announcement Date	23/01/24	28/01/25	26/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KINGSPAN GROUP PLC	24.41x	2.02x	14.85x	0.61%	21.32B
INTERFACE, INC.	16.07x	-	-	0.31%	2.24B
FORBO HOLDING AG	18.75x	1.18x	8.99x	2.62%	1.7B
MONALISA GROUP CO.,LTD	23.28x	-	-	2.8%	607M
Average	20.63x	1.60x	11.92x	1.58%	6.47B
Weighted average by Cap.	23.29x	1.96x	14.42x	0.77%