|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.000 THB | 0.00% |
|
0.00% | +5.93% |
| 05-11 | Scg Decor posts Qtrly profit attributable 246.3 million baht | RE |
| 05-11 | SCG Decor Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: SCG Decor
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 16,500 | 7,920 | 7,788 | 8,250 | - | - |
| Change | - | -52% | -1.67% | 5.93% | - | - |
| Enterprise Value (EV) 1 | 16,500 | 7,920 | 16,605 | 14,505 | 11,053 | 7,522 |
| Change | - | -52% | 109.66% | -12.65% | -23.8% | -31.95% |
| P/E | 50.4x | 9.8x | 8.43x | 7.41x | 6.76x | 6.54x |
| PBR | - | 0.41x | 0.43x | 0.44x | 0.43x | 0.41x |
| PEG | - | 0x | 0.6x | 0.4x | 0.7x | 1.94x |
| Capitalization / Revenue | 0.58x | 0.31x | 0.34x | 0.34x | 0.33x | 0.32x |
| EV / Revenue | 0.58x | 0.31x | 0.73x | 0.6x | 0.44x | 0.29x |
| EV / EBITDA | 5.06x | 2.53x | 5.92x | 5.2x | 3.72x | 2.46x |
| EV / EBIT | 9.58x | 5.09x | 14x | 12.1x | 8.29x | 5.48x |
| EV / FCF | 9.3x | 7.2x | 7x | 37.7x | 24.9x | 13.8x |
| FCF Yield | 10.8% | 13.9% | 14.3% | 2.65% | 4.01% | 7.24% |
| Dividend per Share 2 | 0.15 | 0.2 | - | 0.285 | 0.315 | 0.185 |
| Rate of return | 1.5% | 4.17% | - | 5.7% | 6.3% | 3.7% |
| EPS 2 | 0.1986 | 0.49 | 0.56 | 0.675 | 0.74 | 0.765 |
| Distribution rate | 75.5% | 40.8% | - | 42.2% | 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 | 1,116 | 1,227 | 1,266 |
| Net Debt 1 | - | - | 8,817 | 6,255 | 2,803 | -728.5 |
| Reference price 2 | 10.000 | 4.800 | 4.720 | 5.000 | 5.000 | 5.000 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.41x | 0.6x | 5.2x | 5.7% | 251M | |
| 20.86x | 1.74x | 12.97x | 0.71% | 17.48B | |
| 14.94x | - | - | 0.37% | 1.89B | |
| 14.38x | 0.89x | 6.76x | 3.39% | 1.32B | |
| 26.58x | - | - | 2.45% | 690M | |
| Average | 16.83x | 1.08x | 8.31x | 2.52% | 4.33B | |
| Weighted average by Cap. | 19.98x | 1.66x | 12.44x | 0.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCGD Stock
- Valuation SCG Decor
Select your edition
All financial news and data tailored to specific country editions
