Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
3.180 ^THB	-1.85%		+3.25%	+1.27%

08-13	Starflex Public Company Limited Announces an Interim Cash Dividend for the Period from January 01, 2026 to June 30, 2026, Payable on September 10, 2026	CI
08-11	Tranche Update on Starflex Public Company Limited's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,141	2,444	2,835	2,220	2,356	2,318	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-1.58%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,318	2,318	2,318
Change	-	-40.99%	16%	-0.1%	2.86%	-20.4%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.35x	9.35x	9.09x
PBR	-	-	2.85x	1.96x	2.08x	2.05x	2x	1.95x
PEG	-	-0.7x	0x	0.1x	-0.9x	1.5x	-	3.09x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.11x	1.07x	1.01x
EV / Revenue	0x	0x	0x	0x	0x	1.11x	1.07x	1.01x
EV / EBITDA	0x	0x	0x	0x	0x	5.87x	5.9x	5.52x
EV / EBIT	-	-	0x	0x	0x	7.18x	7.27x	6.74x
EV / FCF	-0x	0x	0x	0x	0x	15.6x	10.4x	9.99x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.42%	9.64%	10%
Dividend per Share ²	0.085	-	0.075	0.133	0.104	0.12	0.12	0.12
Rate of return	1.68%	-	2.09%	4.65%	3.31%	3.77%	3.77%	3.77%
EPS ²	0.18	0.07	0.23	0.36	0.32	0.34	0.34	0.35
Distribution rate	47.2%	-	32.6%	36.9%	32.5%	35.3%	35.3%	34.3%
Net sales ¹	1,674	1,669	1,795	1,869	1,963	2,081	2,176	2,306
EBITDA ¹	222.9	124.2	265.2	332.5	332.6	395	393	420
EBIT ¹	-	-	207	266.2	261.9	323	319	344
Net income ¹	149.8	55.07	184.3	280.8	243.2	267	269	274
Net Debt	-	-	-	611.4	556.9	-	-	-
Reference price ²	5.050	2.980	3.580	2.860	3.140	3.180	3.180	3.180
Nbr of stocks (in thousands)	820,000	820,000	791,793	776,337	750,235	729,084	-	-
Announcement Date	25/02/22	22/02/23	27/02/24	26/02/25	25/02/26	-	-	-

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.($)
STARFLEX	9.53x	-	-	3.7%	70.32M
AMCOR PLC	13.67x	1.34x	8.16x	6.16%	19.61B
BRAMBLES LIMITED	17.93x	2.88x	8.11x	3.43%	17.74B
BALL CORPORATION	16.16x	1.39x	9.59x	1.41%	15B
AVERY DENNISON CORPORATION	17.94x	1.75x	10.69x	2.32%	12.94B
CROWN HOLDINGS, INC.	14.31x	1.21x	7.88x	1.32%	11.43B
CCL INDUSTRIES INC.	18.32x	2.18x	10.36x	1.53%	11.36B
STORA ENSO OYJ	30.51x	1.13x	8.4x	2.68%	9.14B
APTARGROUP, INC.	23.12x	2.06x	9.92x	1.58%	7.84B
Average	17.94x	1.74x	9.14x	2.68%	11.68B
Weighted average by Cap.	18.01x	1.77x	9.03x	2.88%