Valuation Southern Concrete Pile OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-16	Southern Concrete Pile Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Southern Concrete Pile Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,775	1,767	1,406	1,468	1,906	2,287
Change	-	-0.45%	-20.45%	4.42%	29.81%	20%
Enterprise Value (EV) ¹	743.9	714.4	349.5	267.2	400.6	893.8
Change	-	-3.96%	-51.08%	-23.54%	49.9%	123.12%
P/E	8.39x	19.7x	18.2x	10x	6.27x	7.81x
PBR	0.86x	0.85x	0.68x	0.68x	0.81x	1.04x
PEG	-	-0.3x	-1.5x	0.1x	0x	-2.12x
Capitalization / Revenue	1.06x	1.13x	0.87x	0.79x	0.86x	1x
EV / Revenue	0.44x	0.46x	0.22x	0.14x	0.18x	0.39x
EV / EBITDA	2.12x	5.66x	2x	1.12x	0.92x	2.11x
EV / EBIT	2.67x	5.87x	3.31x	1.44x	1.04x	2.42x
EV / FCF	4.54x	11.3x	4.52x	1.37x	1.01x	3.54x
FCF Yield	22%	8.85%	22.1%	72.8%	99.2%	28.3%
Dividend per Share ²	0.38	0.15	0.15	0.35	1.5	1
Rate of return	6.23%	2.46%	3.01%	6.73%	22.2%	12.3%
EPS ²	0.7273	0.3104	0.274	0.519	1.076	1.037
Distribution rate	52.2%	48.3%	54.8%	67.4%	139%	96.5%
Net sales ¹	1,677	1,567	1,622	1,859	2,221	2,282
EBITDA ¹	351	126.2	175	238.4	433.1	423.7
EBIT ¹	278.6	121.8	105.6	185.8	384.1	370.1
Net income ¹	215.6	90.31	77.9	146.5	303.8	292.6
Net Debt ¹	-1,031	-1,053	-1,056	-1,201	-1,505	-1,393
Reference price ²	6.100	6.100	4.980	5.200	6.750	8.100
Nbr of stocks (in thousands)	291,000	289,702	282,300	282,300	282,300	282,300
Announcement Date	25/02/21	25/02/22	24/02/23	29/02/24	25/02/25	28/02/26

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.($)
HOLCIM LTD	18.46x	2.54x	10.04x	2.77%	45.39B
JAMES HARDIE INDUSTRIES PLC	24.61x	3.33x	11.77x	-.--%	15.04B
DANGOTE CEMENT PLC	12.84x	3.47x	7.09x	5.8%	13.22B
ANHUI CONCH CEMENT COMPANY LIMITED	13.66x	0.58x	2.71x	4.57%	12.63B
SHREE CEMENT LIMITED	43.59x	3.3x	15.98x	0.69%	8.5B
BUZZI SPA	8.14x	1.17x	4.55x	2.03%	7.57B
BUA CEMENT PLC	22x	7.23x	13.43x	4.38%	7.56B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.53x	1.47x	5.51x	3%	6.38B
TCC GROUP HOLDINGS CO., LTD.	26.18x	1.38x	6.72x	2.14%	5.75B
Average	20.33x	2.72x	8.64x	2.82%	13.56B
Weighted average by Cap.	19.55x	2.68x	9.06x	2.84%