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.($)
- - - - 14.17M
22.99x1.11x7.17x4.26% 22.55B
23.67x2.35x11.29x2.33% 20.34B
26.29x1.07x8.13x5.52% 17.22B
20.06x2.3x9.39x1.87% 6.2B
19.59x2.31x13.77x2.79% 5.22B
12.31x1.13x6.55x4.41% 4.8B
-76.82x0.84x8.02x2.14% 4.64B
18.62x1.31x8.5x2.63% 3.76B
5.99x1.23x8.75x1.85% 3.35B
Average 8.08x 1.52x 9.06x 3.09% 8.81B
Weighted average by Cap. 16.71x 1.54x 8.98x 3.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SPACK Stock
  4. Valuation S. Pack & Print