Valuation SCG Decor

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
5.650 ^THB	+0.89%		+0.89%	+19.70%

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	9,322	-	-
Change	-	-52%	-1.67%	19.7%	-	-
Enterprise Value (EV) ¹	16,500	7,920	16,605	15,577	12,125	8,594
Change	-	-52%	109.66%	-6.19%	-22.16%	-29.12%
P/E	50.4x	9.8x	8.43x	23.5x	7.64x	7.39x
PBR	-	0.41x	0.43x	0.51x	0.48x	0.46x
PEG	-	0x	0.6x	-0.4x	0x	2.19x
Capitalization / Revenue	0.58x	0.31x	0.34x	0.45x	0.37x	0.36x
EV / Revenue	0.58x	0.31x	0.73x	0.75x	0.48x	0.33x
EV / EBITDA	5.06x	2.53x	5.92x	5.85x	4.08x	2.81x
EV / EBIT	9.58x	5.09x	14x	16.1x	9.1x	6.26x
EV / FCF	9.3x	7.2x	7x	40.5x	27.3x	15.8x
FCF Yield	10.8%	13.9%	14.3%	2.47%	3.66%	6.33%
Dividend per Share ²	0.15	0.2	-	0.14	0.315	0.185
Rate of return	1.5%	4.17%	-	2.48%	5.58%	3.27%
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	5.650	5.650	5.650
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	23.54x	0.75x	5.85x	2.48%	283M
KINGSPAN GROUP PLC	22.54x	1.93x	14.08x	0.64%	19.95B
INTERFACE, INC.	17.4x	-	-	0.31%	2.22B
FORBO HOLDING AG	18.48x	1.16x	8.85x	2.66%	1.69B
Average	20.49x	1.28x	9.59x	1.52%	6.04B
Weighted average by Cap.	21.79x	1.86x	13.57x	0.77%