Valuation Siam City Cement Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 13/08/2025			5-day change	1st Jan Change
152.50 ^THB	+3.74%		-.--%	-

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	45,743	-	-
Change	-	-1.92%	-11.73%	20.66%	-12.84%	7.72%	-	-
Enterprise Value (EV) ¹	65,033	64,269	56,536	63,140	56,897	57,374	53,596	52,111
Change	-	-1.17%	-12.03%	11.68%	-9.89%	0.84%	-6.58%	-2.77%
P/E	11x	24.6x	15.1x	9.04x	12.2x	11.7x	10.9x	10.1x
PBR	1.24x	1.38x	1.22x	1.4x	1.32x	1.4x	1.36x	1.33x
PEG	-	-0.4x	0.3x	0x	-0.3x	1x	1.62x	1.18x
Capitalization / Revenue	1.12x	0.91x	0.96x	1.11x	0.78x	0.83x	0.81x	0.8x
EV / Revenue	1.56x	1.28x	1.34x	1.44x	1.05x	1.04x	0.95x	0.91x
EV / EBITDA	8.08x	10.2x	8.73x	5.83x	5.06x	4.83x	4.31x	4x
EV / EBIT	15.7x	25.1x	18.4x	8.95x	9.33x	8.7x	7.92x	7.19x
EV / FCF	10.2x	20.3x	12.6x	10.4x	10.7x	10.9x	7.53x	8.31x
FCF Yield	9.83%	4.93%	7.94%	9.59%	9.38%	9.13%	13.3%	12%
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%	7.17%	7.5%	8.47%
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	153.50	153.50	153.50
Nbr of stocks (in thousands)	298,000	298,000	298,000	298,000	298,000	298,000	-	-
Announcement Date	2/11/22 A	2/10/23 A	2/9/24 A	2/27/25 A	2/20/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOLCIM LTD	19.36x	2.63x	10.39x	2.66%	48.51B
JAMES HARDIE INDUSTRIES PLC	30.03x	3.76x	13.26x	-.--%	17.83B
ANHUI CONCH CEMENT COMPANY LIMITED	10.96x	0.5x	2.25x	4.69%	13.14B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.86B
SHREE CEMENT LIMITED	46.53x	3.58x	17.25x	0.64%	9.16B
BUZZI SPA	8.67x	1.26x	4.9x	1.9%	8.21B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.94B
EAGLE MATERIALS INC.	16.31x	3.41x	10.96x	0.48%	6.35B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.84x	1.32x	4.97x	2.8%	6B
Average	20.16x	3.05x	9.46x	2.59%	14.45B
Weighted average by Cap.	20.36x	2.91x	9.76x	2.63%