Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
28.75 ^THB	0.00%		0.00%	+68.13%

07-10	DBS Bank Upgrades SCG Packaging to Buy From Hold; Price Target is THB34	MT
07-08	Bualuang Securities Downgrades SCG Packaging to Sell From Buy; Price Target is THB25	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	297,285	244,696	154,545	84,141	73,409	123,424	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	68.13%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	170,739	168,169	163,759
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	35.17%	-1.51%	-2.62%
P/E	35.9x	42.2x	29.5x	22.8x	18x	21.1x	19.4x	17.5x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.54x	1.48x	1.44x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.5x	2.24x	1.5x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	0.94x	0.91x	0.88x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.3x	1.24x	1.16x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	9.07x	8.59x	8.01x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	18.1x	16.8x	15.2x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	21x	18.7x	15.8x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	4.75%	5.35%	6.34%
Dividend per Share ²	0.65	0.6	0.55	0.55	-	0.6541	0.6983	0.7068
Rate of return	0.94%	1.05%	1.53%	2.81%	-	2.28%	2.43%	2.46%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.361	1.479	1.646
Distribution rate	33.7%	44.4%	45.1%	64%	-	48.1%	47.2%	42.9%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	131,357	135,979	140,863
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	18,817	19,585	20,443
EBIT ¹	12,835	9,703	7,440	5,873	6,123	9,449	9,997	10,792
Net income ¹	8,294	5,801	5,248	3,699	4,069	5,859	6,360	7,097
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	47,315	44,745	40,336
Reference price ²	69.25	57.00	36.00	19.60	17.10	28.75	28.75	28.75
Nbr of stocks (in thousands)	4,292,920	4,292,920	4,292,920	4,292,920	4,292,920	4,293,000	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	27/01/26	-	-	-

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.($)
SMURFIT WESTROCK PLC	20.02x	1.11x	7x	4.25%	22.6B
PACKAGING CORPORATION OF AMERICA	22.81x	2.32x	11.12x	2.31%	20B
INTERNATIONAL PAPER COMPANY	27.87x	1.14x	8.72x	4.89%	19.59B
SIG GROUP AG	21.24x	2.31x	9.56x	1.87%	6.3B
SONOCO PRODUCTS COMPANY	13.43x	1.22x	7.07x	4%	5.3B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19x	2.29x	13.4x	3.6%	5.13B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.98x	1.32x	9.46x	1.19%	4.27B
MONDI PLC	26.25x	0.79x	7.24x	2.33%	4.16B
HUHTAMÄKI OYJ	11.61x	0.98x	6.48x	4.47%	3.12B
Average	18.91x	1.50x	8.90x	3.21%	10.05B
Weighted average by Cap.	21.40x	1.53x	8.94x	3.52%