Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
3.080 ^THB	-1.28%		-4.94%	-1.91%

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	Starflex Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	2,263	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-3.93%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,263	2,263	2,263
Change	-	-40.99%	16%	-0.1%	2.86%	-22.3%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.06x	9.06x	8.8x
PBR	-	-	2.85x	1.96x	2.08x	1.99x	1.94x	1.89x
PEG	-	-0.7x	0x	0.1x	-0.9x	1.45x	-	2.99x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.09x	1.04x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.04x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	5.73x	5.76x	5.39x
EV / EBIT	-	-	0x	0x	0x	7.01x	7.09x	6.58x
EV / FCF	-0x	0x	0x	0x	0x	15.2x	10.1x	9.75x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.58%	9.87%	10.3%
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%	3.9%	3.9%	3.9%
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	3.080	3.080	3.080
Nbr of stocks (in thousands)	820,000	820,000	791,793	776,337	750,235	734,773	-	-
Announcement Date	25/02/22	22/02/23	27/02/24	26/02/25	25/02/26	-	-	-

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.($)
STARFLEX	9.06x	-	-	3.9%	68.42M
BALL CORPORATION	18.19x	1.51x	10.46x	1.25%	16.88B
AVERY DENNISON CORPORATION	18.67x	1.81x	11.03x	2.23%	13.47B
CROWN HOLDINGS, INC.	15.94x	1.31x	8.49x	1.18%	12.73B
CCL INDUSTRIES INC.	18.03x	2.15x	10.21x	1.55%	11.42B
STORA ENSO OYJ	30.27x	1.13x	8.39x	2.68%	9.27B
SILGAN HOLDINGS INC.	13.24x	1.05x	7.21x	2%	4.45B
GREIF, INC.	14.93x	-	-	2.67%	4.38B
VISCOFAN, S.A.	16.5x	2.17x	9.53x	5.78%	3.02B
Average	17.21x	1.59x	9.33x	2.58%	8.41B
Weighted average by Cap.	18.80x	1.58x	9.66x	1.94%