Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 04/08/2026			5-day change	1st Jan Change
32.00 ^THB	+4.92%		+7.56%	+87.13%

07-23	Nomura Upgrades SCG Packaging to Buy From Neutral, Adjusts Price Target to THB35.23 From THB21	MT
07-21	SCG Packaging Public Company Limited Declares Cash Dividend Payment for the Period from 1 January 2026 to 30 June 2026, Payable on August 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	297,285	244,696	154,545	84,141	73,409	137,376	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	87.14%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	183,732	180,326	175,920
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	45.45%	-1.85%	-2.44%
P/E	35.9x	42.2x	29.5x	22.8x	18x	20.3x	18.9x	17.1x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.76x	1.65x	1.59x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.3x	2.52x	1.6x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	1.04x	1x	0.96x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.39x	1.31x	1.24x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	9.05x	8.67x	8.08x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	16.6x	15.9x	14.3x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	18.1x	15.3x	13.7x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	5.53%	6.55%	7.29%
Dividend per Share ²	0.65	0.6	0.55	0.55	-	0.7723	0.84	0.8954
Rate of return	0.94%	1.05%	1.53%	2.81%	-	2.41%	2.62%	2.8%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.575	1.693	1.875
Distribution rate	33.7%	44.4%	45.1%	64%	-	49%	49.6%	47.8%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	132,436	137,241	142,393
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	20,294	20,800	21,762
EBIT ¹	12,835	9,703	7,440	5,873	6,123	11,046	11,327	12,261
Net income ¹	8,294	5,801	5,248	3,699	4,069	7,013	7,424	8,079
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	46,356	42,950	38,544
Reference price ²	69.25	57.00	36.00	19.60	17.10	32.00	32.00	32.00
Nbr of stocks (in thousands)	4,292,920	4,292,920	4,292,920	4,292,920	4,292,920	4,293,000	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	28/01/25	27/01/26	-	-	-

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.($)
SMURFIT WESTROCK PLC	23.56x	1.17x	7.48x	3.93%	24.56B
PACKAGING CORPORATION OF AMERICA	25.35x	2.54x	12.18x	2.15%	22.23B
INTERNATIONAL PAPER COMPANY	32.27x	1.25x	9.51x	4.33%	21.95B
SIG GROUP AG	23.37x	2.55x	10.44x	1.62%	7.26B
SONOCO PRODUCTS COMPANY	14.37x	1.23x	7.11x	3.8%	5.58B
MONDI PLC	-170.55x	0.91x	8.28x	2.12%	5.3B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18.34x	2.23x	13.26x	3.71%	5B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.49x	1.35x	9.65x	1.12%	4.57B
HUHTAMÄKI OYJ	14.88x	1.11x	7.44x	3.73%	3.78B
Average	-1.10x	1.59x	9.48x	2.94%	11.14B
Weighted average by Cap.	13.81x	1.64x	9.59x	3.21%