Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
30.50 ^THB	-0.81%		-1.61%	+78.36%

07-23	Nomura Upgrades SCG Packaging to Buy From Neutral, Adjusts Price Target to THB35.23 From THB21	MT
07-21	SCG Packaging Public Company Limited Declares Cash Dividend Payment for the Period from 1 January 2026 to 30 June 2026, Payable on August 19, 2026	CI

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	130,936	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	78.37%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	177,292	173,886	169,480
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	40.36%	-1.92%	-2.53%
P/E	35.9x	42.2x	29.5x	22.8x	18x	19.4x	18x	16.3x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.67x	1.57x	1.51x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.3x	2.4x	1.5x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	0.99x	0.95x	0.92x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.34x	1.27x	1.19x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	8.74x	8.36x	7.79x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	16.1x	15.4x	13.8x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	17.5x	14.7x	13.2x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	5.73%	6.79%	7.56%
Dividend per Share ²	0.65	0.6	0.55	0.55	-	0.7723	0.84	0.8954
Rate of return	0.94%	1.05%	1.53%	2.81%	-	2.53%	2.75%	2.94%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.575	1.693	1.875
Distribution rate	33.7%	44.4%	45.1%	64%	-	49%	49.6%	47.8%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	132,436	137,241	142,393
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	20,294	20,800	21,762
EBIT ¹	12,835	9,703	7,440	5,873	6,123	11,046	11,327	12,261
Net income ¹	8,294	5,801	5,248	3,699	4,069	7,013	7,424	8,079
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	46,356	42,950	38,544
Reference price ²	69.25	57.00	36.00	19.60	17.10	30.50	30.50	30.50
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	1/25/22 A	1/24/23 A	1/23/24 A	1/28/25 A	1/27/26 A	-	-	-

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	25.73x	1.21x	7.77x	3.74%	25.8B
PACKAGING CORPORATION OF AMERICA	25.73x	2.57x	12.36x	2.1%	22.62B
INTERNATIONAL PAPER COMPANY	32.5x	1.24x	9.42x	4.41%	21.57B
SIG GROUP AG	23.28x	2.54x	10.41x	1.6%	7.28B
SONOCO PRODUCTS COMPANY	14.73x	1.26x	7.29x	3.68%	5.76B
MONDI PLC	-184.13x	0.89x	8.19x	2.09%	5.27B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18.91x	2.29x	13.59x	3.6%	5.17B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.97x	1.37x	9.82x	1.06%	4.83B
SCG PACKAGING	19.36x	1.34x	8.74x	2.53%	3.95B
Average	-1.66x	1.64x	9.73x	2.76%	11.36B
Weighted average by Cap.	14.17x	1.67x	9.74x	3.1%