Valuation Siam City Cement

Stocks

End-of-day quote Thailand S.E. 19/08/2026			5-day change	1st Jan Change
148.50 ^THB	-0.34%		-2.94%	+4.21%

08-05	Siam City Cement Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Siam City Cement Public Company Limited Announces Appointment of Kanjaraj Tangtatswas as Director, Effective August 5, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,637	45,743	40,379	48,723	42,465	44,253	-	-
Change	-	-1.92%	-11.73%	20.66%	-12.84%	4.21%	-	-
Enterprise Value (EV) ¹	65,033	64,269	56,536	63,140	56,897	55,884	52,106	50,621
Change	-	-1.17%	-12.03%	11.68%	-9.89%	-1.78%	-6.76%	-2.85%
P/E	11x	24.6x	15.1x	9.04x	12.2x	11.3x	10.6x	9.76x
PBR	1.24x	1.38x	1.22x	1.4x	1.32x	1.36x	1.32x	1.29x
PEG	-	-0.4x	0.3x	0x	-0.3x	0.9x	1.57x	1.14x
Capitalization / Revenue	1.12x	0.91x	0.96x	1.11x	0.78x	0.8x	0.78x	0.77x
EV / Revenue	1.56x	1.28x	1.34x	1.44x	1.05x	1.01x	0.92x	0.88x
EV / EBITDA	8.08x	10.2x	8.73x	5.83x	5.06x	4.71x	4.19x	3.88x
EV / EBIT	15.7x	25.1x	18.4x	8.95x	9.33x	8.47x	7.7x	6.99x
EV / FCF	10.2x	20.3x	12.6x	10.4x	10.7x	10.7x	7.32x	8.07x
FCF Yield	9.83%	4.93%	7.94%	9.59%	9.38%	9.38%	13.7%	12.4%
Dividend per Share ²	9	9	7	11	11	11	11.52	13
Rate of return	5.75%	5.86%	5.17%	6.73%	7.72%	7.41%	7.75%	8.75%
EPS ²	14.25	6.23	9	18.08	11.72	13.14	14.02	15.22
Distribution rate	63.2%	144%	77.8%	60.8%	93.9%	83.7%	82.1%	85.4%
Net sales ¹	41,678	50,126	42,218	43,790	54,198	55,266	56,386	57,295
EBITDA ¹	8,046	6,291	6,476	10,837	11,256	11,875	12,434	13,035
EBIT ¹	4,153	2,563	3,066	7,054	6,098	6,594	6,770	7,245
Net income ¹	4,248	1,857	2,682	5,388	3,493	3,914	4,178	4,536
Net Debt ¹	18,396	18,526	16,157	14,417	14,432	11,630	7,854	6,368
Reference price ²	156.50	153.50	135.50	163.50	142.50	148.50	148.50	148.50
Nbr of stocks (in thousands)	298,000	298,000	298,000	298,000	298,000	298,000	-	-
Announcement Date	11/02/22	10/02/23	09/02/24	27/02/25	20/02/26	-	-	-

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.($)
SIAM CITY CEMENT	11.34x	1.01x	4.72x	7.38%	1.34B
HOLCIM LTD	19.2x	2.61x	10.32x	2.68%	47.46B
JAMES HARDIE INDUSTRIES PLC	28.24x	3.71x	13.17x	-.--%	17.5B
ANHUI CONCH CEMENT COMPANY LIMITED	10.97x	0.39x	1.75x	4.68%	13.07B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.83B
SHREE CEMENT LIMITED	47.38x	3.65x	17.61x	0.63%	9.31B
BUZZI SPA	8.54x	1.24x	4.8x	1.93%	8.03B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.92B
EAGLE MATERIALS INC.	15.79x	3.33x	10.69x	0.5%	6.15B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.6x	1.29x	4.87x	2.85%	5.83B
Average	19.08x	2.83x	8.90x	3.08%	12.94B
Weighted average by Cap.	20.04x	2.87x	9.63x	2.7%