Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
3.160 ^THB	0.00%		-0.63%	+0.64%

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	2,304	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-2.2%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,304	2,304	2,304
Change	-	-40.99%	16%	-0.1%	2.86%	-20.9%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.29x	9.29x	9.03x
PBR	-	-	2.85x	1.96x	2.08x	2.04x	1.99x	1.94x
PEG	-	-0.7x	0x	0.1x	-0.9x	1.49x	-	3.07x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.11x	1.06x	1x
EV / Revenue	0x	0x	0x	0x	0x	1.11x	1.06x	1x
EV / EBITDA	0x	0x	0x	0x	0x	5.83x	5.86x	5.49x
EV / EBIT	-	-	0x	0x	0x	7.13x	7.22x	6.7x
EV / FCF	-0x	0x	0x	0x	0x	15.5x	10.3x	9.93x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.46%	9.7%	10.1%
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%	3.8%	3.8%	3.8%
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	3.160	3.160	3.160
Nbr of stocks (in thousands)	820,000	820,000	791,793	776,337	750,235	729,084	-	-
Announcement Date	2/25/22 A	2/22/23 A	2/27/24 A	2/26/25 A	2/25/26 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.($)
STARFLEX	9.29x	-	-	3.8%	68.32M
AMCOR PLC	15.45x	1.42x	8.72x	5.62%	21.38B
BRAMBLES LIMITED	20.11x	3.16x	8.89x	3.04%	19.79B
BALL CORPORATION	18.86x	1.55x	10.64x	1.22%	17.42B
AVERY DENNISON CORPORATION	19.41x	1.86x	11.39x	2.15%	14B
CROWN HOLDINGS, INC.	16.26x	1.27x	8.43x	1.17%	12.74B
CCL INDUSTRIES INC.	19.18x	2.27x	10.77x	1.46%	12B
STORA ENSO OYJ	30.01x	1.07x	7.95x	2.9%	8.51B
APTARGROUP, INC.	24.11x	2.26x	10.88x	1.52%	8.14B
Average	19.19x	1.86x	9.71x	2.54%	12.67B
Weighted average by Cap.	19.45x	1.90x	9.65x	2.64%