Valuation SCG Decor

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
5.350 ^THB	+2.88%		-0.93%	+13.35%

22/07	SCG Decor Dissolves Subsidiary	MT
22/07	SCG Décor's Unit Forms Joint Venture with Axent Switzerland	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,500	7,920	7,788	8,828	-	-
Change	-	-52%	-1.67%	13.35%	-	-
Enterprise Value (EV) ¹	16,500	7,920	16,605	15,082	11,630	8,099
Change	-	-52%	109.66%	-9.17%	-22.89%	-30.36%
P/E	50.4x	9.8x	8.43x	22.3x	7.23x	6.99x
PBR	-	0.41x	0.43x	0.48x	0.46x	0.44x
PEG	-	0x	0.6x	-0.4x	0x	2.07x
Capitalization / Revenue	0.58x	0.31x	0.34x	0.42x	0.35x	0.34x
EV / Revenue	0.58x	0.31x	0.73x	0.73x	0.46x	0.31x
EV / EBITDA	5.06x	2.53x	5.92x	5.66x	3.91x	2.65x
EV / EBIT	9.58x	5.09x	14x	15.6x	8.73x	5.9x
EV / FCF	9.3x	7.2x	7x	39.2x	26.2x	14.9x
FCF Yield	10.8%	13.9%	14.3%	2.55%	3.81%	6.72%
Dividend per Share ²	0.15	0.2	-	0.14	0.315	0.185
Rate of return	1.5%	4.17%	-	2.62%	5.89%	3.46%
EPS ²	0.1986	0.49	0.56	0.24	0.74	0.765
Distribution rate	75.5%	40.8%	-	58.3%	42.6%	24.2%
Net sales ¹	28,312	25,563	22,676	20,777	25,133	25,727
EBITDA ¹	3,263	3,130	2,805	2,664	2,972	3,056
EBIT ¹	1,723	1,557	1,186	965	1,332	1,374
Net income ¹	327.7	809.9	931.8	393	1,227	1,266
Net Debt ¹	-	-	8,817	6,255	2,803	-728.5
Reference price ²	10.000	4.800	4.720	5.350	5.350	5.350
Nbr of stocks (in thousands)	1,650,000	1,650,000	1,650,000	1,650,000	-	-
Announcement Date	23/1/24	28/1/25	26/1/26	-	-	-

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.($)
SCG DECOR	21.67x	0.71x	5.57x	2.69%	254M
KINGSPAN GROUP PLC	18.72x	1.58x	11.79x	0.8%	15.66B
INTERFACE, INC.	14.88x	-	-	0.37%	1.9B
FORBO HOLDING AG	14.97x	0.92x	7.05x	3.29%	1.34B
MONALISA GROUP CO.,LTD	19.84x	-	-	3.28%	515M
Average	18.01x	1.07x	8.14x	2.09%	3.93B
Weighted average by Cap.	18.16x	1.52x	11.33x	1.02%