Company Valuation: S. Pack & Print

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 732 804 1,146 678 540 333
Change - 9.84% 42.54% -40.84% -20.35% -38.33%
Enterprise Value (EV) 1 1,202 1,307 1,749 1,041 820 529.2
Change - 8.71% 33.8% -40.48% -21.21% -35.47%
P/E 9.51x 12.6x 167x 38.7x 9.48x 9.9x
PBR 1.39x 1.35x 1.89x 1.08x 0.79x 0.47x
PEG - -0.7x -1.9x 0x 0x -0.2x
Capitalization / Revenue 0.6x 0.63x 0.87x 0.55x 0.41x 0.31x
EV / Revenue 0.99x 1.02x 1.32x 0.84x 0.62x 0.49x
EV / EBITDA 7.56x 9.16x 21.5x 11.9x 6.38x 6.06x
EV / EBIT 11.8x 15x 67.2x 27.5x 10.2x 11.6x
EV / FCF 40.6x -29.9x -15.5x 4.4x 11.8x 6.93x
FCF Yield 2.47% -3.34% -6.44% 22.7% 8.47% 14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2567 0.2126 0.0228 0.0584 0.1899 0.1121
Distribution rate - - - - - -
Net sales 1 1,211 1,277 1,324 1,243 1,318 1,073
EBITDA 1 159 142.7 81.33 87.14 128.5 87.32
EBIT 1 102.3 87.26 26.01 37.79 80.65 45.53
Net income 1 77 63.79 6.842 17.53 56.98 33.63
Net Debt 1 470.3 503 602.8 362.8 280 196.2
Reference price 2 2.440 2.680 3.820 2.260 1.800 1.110
Nbr of stocks (in thousands) 300,000 300,000 300,000 300,000 300,000 300,000
Announcement Date 25/02/21 24/02/22 24/02/23 27/02/24 02/03/25 26/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.33x1.12x7.24x4.19% 22.92B
24.04x2.38x11.42x2.3% 20.66B
27.69x1.1x8.39x5.24% 18.14B
19.03x2.2x8.98x1.99% 5.98B
20.32x2.37x14.18x2.7% 5.41B
-99.26x0.85x7.97x2.16% 4.85B
12.26x1.13x6.54x4.43% 4.78B
19.1x1.33x8.66x2.56% 3.91B
6.57x1.26x8.97x1.68% 3.67B
Average 5.90x 1.53x 9.15x 3.03% 10.03B
Weighted average by Cap. 15.86x 1.55x 9.09x 3.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!