Valuation SCG Decor Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
5.450 ^THB	-.--%		-0.91%	+15.47%

08-14	Jubin Bagus Sdn. Bhd. announced that it expects to receive MYR 19.5 million in funding from SCG Decor Public Company Limited	CI
07-22	SCG Decor Dissolves Subsidiary	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	8,992	-	-
Change	-	-52%	-1.67%	15.47%	-	-
Enterprise Value (EV) ¹	16,500	7,920	16,605	15,085	11,634	8,102
Change	-	-52%	109.66%	-9.15%	-22.88%	-30.36%
P/E	50.4x	9.8x	8.43x	10.7x	7.36x	7.12x
PBR	-	0.41x	0.43x	0.48x	0.47x	0.45x
PEG	-	0x	0.6x	-1.2x	0.2x	2.11x
Capitalization / Revenue	0.58x	0.31x	0.34x	0.37x	0.36x	0.35x
EV / Revenue	0.58x	0.31x	0.73x	0.63x	0.46x	0.31x
EV / EBITDA	5.06x	2.53x	5.92x	5.4x	3.91x	2.65x
EV / EBIT	9.58x	5.09x	14x	12.6x	8.73x	5.9x
EV / FCF	9.3x	7.2x	7x	39.2x	26.2x	14.9x
FCF Yield	10.8%	13.9%	14.3%	2.55%	3.81%	6.72%
Dividend per Share ²	0.15	0.2	-	0.185	0.315	0.185
Rate of return	1.5%	4.17%	-	3.39%	5.78%	3.39%
EPS ²	0.1986	0.49	0.56	0.51	0.74	0.765
Distribution rate	75.5%	40.8%	-	36.3%	42.6%	24.2%
Net sales ¹	28,312	25,563	22,676	24,082	25,133	25,727
EBITDA ¹	3,263	3,130	2,805	2,791	2,972	3,056
EBIT ¹	1,723	1,557	1,186	1,194	1,332	1,374
Net income ¹	327.7	809.9	931.8	841.5	1,227	1,266
Net Debt ¹	-	-	8,817	6,093	2,641	-890.4
Reference price ²	10.000	4.800	4.720	5.450	5.450	5.450
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FERGUSON ENTERPRISES INC.	20.26x	1.45x	13.94x	1.63%	43.07B
ASSA ABLOY AB	22.67x	2.85x	13.97x	1.93%	39.57B
SAINT-GOBAIN	11.64x	0.92x	5.96x	3.41%	38.36B
GEBERIT AG	28.1x	5.63x	19.09x	2.46%	21.16B
KINGSPAN GROUP PLC	23.66x	2.01x	14.52x	0.62%	20.82B
MASCO CORPORATION	15x	2.07x	10.35x	1.9%	13.24B
CARLISLE COMPANIES INCORPORATED	17.25x	2.88x	11.85x	1.43%	12.76B
QXO, INC.	-21.25x	1.41x	15.9x	3.12%	12.13B
ADVANCED DRAINAGE SYSTEMS, INC.	20.4x	3.22x	10.65x	0.63%	9.55B
Average	15.30x	2.49x	12.92x	1.9%	23.41B
Weighted average by Cap.	17.37x	2.30x	12.68x	2.04%