Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
3.080 ^THB	-0.65%		+4.05%	-1.91%

08-11	Starflex Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Starflex Public Company Limited announces an Equity Buyback for 16,000,000 shares, representing 2.15% for THB 45 million.	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	2,287	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-2.92%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,287	2,287	2,287
Change	-	-40.99%	16%	-0.1%	2.86%	-21.49%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.63x	9.63x	9.33x
PBR	-	-	2.85x	1.96x	2.08x	2.01x	1.79x	1.74x
PEG	-	-0.7x	0x	0.1x	-0.9x	∞x	-	2.99x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.1x	1.05x	0.99x
EV / Revenue	0x	0x	0x	0x	0x	1.1x	1.05x	0.99x
EV / EBITDA	0x	0x	0x	0x	0x	6.55x	6.27x	5.99x
EV / EBIT	-	-	0x	0x	0x	8.23x	7.86x	7.47x
EV / FCF	-0x	0x	0x	0x	0x	10.9x	9.57x	20.6x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	9.21%	10.5%	4.85%
Dividend per Share ²	0.085	-	0.075	0.133	0.104	0.11	0.11	0.11
Rate of return	1.68%	-	2.09%	4.65%	3.31%	3.57%	3.57%	3.57%
EPS ²	0.18	0.07	0.23	0.36	0.32	0.32	0.32	0.33
Distribution rate	47.2%	-	32.6%	36.9%	32.5%	34.4%	34.4%	33.3%
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	349	365	382
EBIT ¹	-	-	207	266.2	261.9	278	291	306
Net income ¹	149.8	55.07	184.3	280.8	243.2	251	257	260
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	742,480	-	-
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	9.63x	-	-	3.57%	69.13M
BALL CORPORATION	17.73x	1.48x	10.26x	1.29%	16.45B
AVERY DENNISON CORPORATION	19.02x	1.83x	11.19x	2.19%	13.72B
CROWN HOLDINGS, INC.	16.25x	1.32x	8.61x	1.16%	12.98B
CCL INDUSTRIES INC.	18.09x	2.14x	10.25x	1.57%	11.24B
STORA ENSO OYJ	29.04x	1.09x	8.14x	2.85%	8.85B
GREIF, INC.	15.63x	-	-	2.55%	4.57B
SILGAN HOLDINGS INC.	12.79x	1.03x	7.06x	2.07%	4.3B
VISCOFAN, S.A.	16.45x	2.16x	9.5x	5.8%	2.99B
Average	17.18x	1.58x	9.29x	2.56%	8.35B
Weighted average by Cap.	18.62x	1.58x	9.64x	1.96%