|
End-of-day quote
Thailand S.E.
20/10/2026
|
5-day change | 1st Jan Change | ||
| 28.75 THB | -3.36% |
|
-4.17% | +68.13% |
| 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 | 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 | 169,704 | 166,183 | 161,781 |
| Change | - | -13.96% | -35.94% | -25.14% | -6.76% | 34.35% | -2.07% | -2.65% |
| P/E | 35.9x | 42.2x | 29.5x | 22.8x | 18x | 17.7x | 16.5x | 14.8x |
| PBR | 3.07x | 2.52x | 2x | 1.1x | 0.81x | 1.58x | 1.48x | 1.42x |
| PEG | - | -1.4x | -3.06x | -0.8x | 1.7x | 0.2x | 2.42x | 1.3x |
| Capitalization / Revenue | 2.39x | 1.68x | 1.19x | 0.63x | 0.59x | 0.93x | 0.9x | 0.87x |
| EV / Revenue | 2.64x | 1.93x | 1.4x | 1.02x | 1.02x | 1.28x | 1.21x | 1.14x |
| EV / EBITDA | 15.5x | 14.6x | 10.9x | 8.95x | 7.25x | 8.24x | 7.89x | 7.33x |
| EV / EBIT | 25.6x | 29.1x | 24.3x | 23.1x | 20.6x | 15x | 14.4x | 12.9x |
| EV / FCF | -26.4x | 80.4x | 13.8x | 16.3x | 11.9x | 16.2x | 15.7x | 12.8x |
| FCF Yield | -3.79% | 1.24% | 7.25% | 6.15% | 8.4% | 6.17% | 6.39% | 7.79% |
| 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% | 2.72% | 2.96% | 3.16% |
| 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 | 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.91x | 1.08x | 7.02x | 4.49% | 21.58B | |
| 24.37x | 2.41x | 11.59x | 2.25% | 21.16B | |
| 28.47x | 1.09x | 8.44x | 5.32% | 17.84B | |
| 20.86x | 2.38x | 9.72x | 1.78% | 6.42B | |
| 12.84x | 1.17x | 6.81x | 4.3% | 5.03B | |
| 17.54x | 2.09x | 12.51x | 3.15% | 4.85B | |
| -45.22x | 0.82x | 8.39x | 2.15% | 4.41B | |
| 18.27x | 1.31x | 8.45x | 2.63% | 3.67B | |
| 13.47x | 1.02x | 6.84x | 4.25% | 3.21B | |
| Average | 12.72x | 1.48x | 8.86x | 3.37% | 9.8B | |
| Weighted average by Cap. | 19.66x | 1.55x | 9.01x | 3.63% |
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
