|
End-of-day quote
Thailand S.E.
21/10/2026
|
5-day change | 1st Jan Change | ||
| 29.00 THB | +0.87% |
|
-3.33% | +69.59% |
| 10-13 | Krungsri Securities Upgrades SCG Packaging to Buy from Neutral; Price Target is THB35 | MT |
| 09-17 | SCG Packaging JV Closes THB68 Million Acquisition of Jin Zhong Fa Paper Industrial | MT |
Company Valuation: SCG Packaging
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 | 124,497 | - | - |
| Change | - | -17.69% | -36.84% | -45.56% | -12.76% | 69.59% | - | - |
| Enterprise Value (EV) 1 | 328,341 | 282,521 | 180,979 | 135,476 | 126,316 | 170,778 | 167,256 | 162,855 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 35.2% | -2.06% | -2.63% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 17.8x | 16.7x | 15x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.59x | 1.49x | 1.44x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.2x | 2.45x | 1.3x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.94x | 0.91x | 0.87x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.29x | 1.22x | 1.14x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 8.3x | 7.94x | 7.38x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 15.1x | 14.5x | 13x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 16.3x | 15.8x | 12.9x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 6.13% | 6.35% | 7.74% |
| Dividend per Share 2 | 0.65 | 0.6 | 0.55 | 0.55 | 0.6 | 0.7827 | 0.8501 | 0.908 |
| Rate of return | 0.94% | 1.05% | 1.53% | 2.81% | 3.51% | 2.7% | 2.93% | 3.13% |
| EPS 2 | 1.93 | 1.35 | 1.22 | 0.86 | 0.95 | 1.629 | 1.74 | 1.937 |
| Distribution rate | 33.7% | 44.4% | 45.1% | 64% | 63.2% | 48.1% | 48.9% | 46.9% |
| Net sales 1 | 124,223 | 146,068 | 129,398 | 132,784 | 124,374 | 132,727 | 137,409 | 142,480 |
| EBITDA 1 | 21,150 | 19,402 | 16,646 | 15,132 | 17,424 | 20,588 | 21,056 | 22,078 |
| EBIT 1 | 12,835 | 9,703 | 7,440 | 5,873 | 6,123 | 11,289 | 11,564 | 12,555 |
| Net income 1 | 8,294 | 5,801 | 5,248 | 3,699 | 4,069 | 7,272 | 7,635 | 8,344 |
| Net Debt 1 | 31,056 | 37,825 | 26,434 | 51,334 | 52,907 | 46,281 | 42,759 | 38,358 |
| Reference price 2 | 69.25 | 57.00 | 36.00 | 19.60 | 17.10 | 29.00 | 29.00 | 29.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.11x | 1.08x | 7.05x | 4.45% | 21.58B | |
| 24.63x | 2.43x | 11.7x | 2.22% | 21.16B | |
| 28.58x | 1.09x | 8.45x | 5.33% | 17.84B | |
| 20.54x | 2.35x | 9.64x | 1.8% | 6.42B | |
| 13.11x | 1.18x | 6.89x | 4.21% | 5.03B | |
| 18.5x | 2.16x | 13.01x | 3.38% | 4.85B | |
| -45.05x | 0.82x | 8.37x | 2.16% | 4.41B | |
| 17.65x | 1.28x | 8.24x | 2.72% | 3.67B | |
| 13.33x | 1.01x | 6.78x | 4.3% | 3.21B | |
| Average | 12.82x | 1.49x | 8.90x | 3.4% | 9.8B | |
| Weighted average by Cap. | 19.82x | 1.56x | 9.06x | 3.64% |
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
- SCGP Stock
- SCGP-R Stock
- Valuation SCG Packaging
Select your edition
All financial news and data tailored to specific country editions
