|
End-of-day quote
Thailand S.E.
09/10/2026
|
5-day change | 1st Jan Change | ||
| 151.50 THB | 0.00% |
|
-0.33% | +6.32% |
| 10-09 | Siam City Cement Revises Effective Dates for CFO Change | MT |
| 09-21 | Siam City Cement Public Company Limited(SET:SCCC) dropped from FTSE All-World Index | CI |
Company Valuation: Siam City Cement
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 | 45,147 | - | - |
| Change | - | -1.92% | -11.73% | 20.66% | -12.84% | 6.32% | - | - |
| Enterprise Value (EV) 1 | 65,033 | 64,269 | 56,536 | 63,140 | 56,897 | 56,320 | 52,050 | 48,739 |
| Change | - | -1.17% | -12.03% | 11.68% | -9.89% | -1.01% | -7.58% | -6.36% |
| P/E | 11x | 24.6x | 15.1x | 9.04x | 12.2x | 11x | 10.5x | 9.64x |
| PBR | 1.24x | 1.38x | 1.22x | 1.4x | 1.32x | 1.38x | 1.33x | 1.28x |
| PEG | - | -0.4x | 0.3x | 0x | -0.3x | 0.6x | 2.38x | 1.08x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.96x | 1.11x | 0.78x | 0.81x | 0.79x | 0.77x |
| EV / Revenue | 1.56x | 1.28x | 1.34x | 1.44x | 1.05x | 1.01x | 0.91x | 0.83x |
| EV / EBITDA | 8.08x | 10.2x | 8.73x | 5.83x | 5.06x | 4.24x | 3.86x | 3.5x |
| EV / EBIT | 15.7x | 25.1x | 18.4x | 8.95x | 9.33x | 7.71x | 7.14x | 5.99x |
| EV / FCF | 10.2x | 20.3x | 12.6x | 10.4x | 10.7x | 10.3x | 7.17x | 7.59x |
| FCF Yield | 9.83% | 4.93% | 7.94% | 9.59% | 9.38% | 9.75% | 13.9% | 13.2% |
| 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% | 7.26% | 7.6% | 8.58% |
| EPS 2 | 14.25 | 6.23 | 9 | 18.08 | 11.72 | 13.82 | 14.44 | 15.72 |
| Distribution rate | 63.2% | 144% | 77.8% | 60.8% | 93.9% | 79.6% | 79.8% | 82.7% |
| Net sales 1 | 41,678 | 50,126 | 42,218 | 43,790 | 54,198 | 55,938 | 57,238 | 58,933 |
| EBITDA 1 | 8,046 | 6,291 | 6,476 | 10,837 | 11,256 | 13,288 | 13,475 | 13,923 |
| EBIT 1 | 4,153 | 2,563 | 3,066 | 7,054 | 6,098 | 7,302 | 7,290 | 8,133 |
| Net income 1 | 4,248 | 1,857 | 2,682 | 5,388 | 3,493 | 4,120 | 4,302 | 4,684 |
| Net Debt 1 | 18,396 | 18,526 | 16,157 | 14,417 | 14,432 | 11,174 | 6,904 | 3,592 |
| Reference price 2 | 156.50 | 153.50 | 135.50 | 163.50 | 142.50 | 151.50 | 151.50 | 151.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.96x | 1.01x | 4.24x | 7.26% | 1.35B | |
| 14.3x | 1.7x | 8.3x | 1.92% | 54.25B | |
| 17.46x | 2.4x | 9.54x | 2.96% | 42.28B | |
| 33.49x | 5.82x | 17.42x | 0.72% | 33.97B | |
| 32.01x | 3.32x | 17.06x | 1.04% | 32.45B | |
| 27.64x | 4.33x | 14.57x | 0.86% | 31.69B | |
| 11.26x | 1.36x | 6.36x | 2.73% | 27.95B | |
| 19.61x | 6.16x | 12.86x | 2.28% | 22.85B | |
| 66.11x | 4.14x | 64.06x | 0.35% | 20.25B | |
| 14.69x | 1.88x | 7.58x | 1.48% | 19.8B | |
| Average | 24.75x | 3.21x | 16.20x | 2.16% | 28.68B | |
| Weighted average by Cap. | 24.31x | 3.27x | 15.29x | 1.71% |
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
- SCCC Stock
- Valuation Siam City Cement
Select your edition
All financial news and data tailored to specific country editions
