Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
3.100 ^THB	-0.64%		0.00%	-1.27%

13/08	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
11/08	Tranche Update on Starflex Public Company Limited's Equity Buyback Plan announced on May 14, 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	2,278	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-3.31%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,278	2,278	2,278
Change	-	-40.99%	16%	-0.1%	2.86%	-21.8%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	9.12x	9.12x	8.86x
PBR	-	-	2.85x	1.96x	2.08x	2x	1.95x	1.9x
PEG	-	-0.7x	0x	0.1x	-0.9x	1.46x	-	3.01x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.09x	1.05x	0.99x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.05x	0.99x
EV / EBITDA	0x	0x	0x	0x	0x	5.77x	5.8x	5.42x
EV / EBIT	-	-	0x	0x	0x	7.05x	7.14x	6.62x
EV / FCF	-0x	0x	0x	0x	0x	15.3x	10.2x	9.82x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.53%	9.81%	10.2%
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%	3.87%	3.87%	3.87%
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	3.100	3.100	3.100
Nbr of stocks (in thousands)	820,000	820,000	791,793	776,337	750,235	734,773	-	-
Announcement Date	25/2/22	22/2/23	27/2/24	26/2/25	25/2/26	-	-	-

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	9.12x	-	-	3.87%	68.31M
BALL CORPORATION	17.16x	1.45x	10.02x	1.33%	15.92B
AVERY DENNISON CORPORATION	17.62x	1.72x	10.54x	2.37%	12.71B
CROWN HOLDINGS, INC.	14.7x	1.23x	8.02x	1.28%	11.74B
CCL INDUSTRIES INC.	18.03x	2.15x	10.21x	1.55%	11.33B
STORA ENSO OYJ	31.29x	1.15x	8.53x	2.62%	9.47B
GREIF, INC.	14.69x	-	-	2.71%	4.36B
SILGAN HOLDINGS INC.	11.7x	0.98x	6.69x	2.26%	3.93B
VISCOFAN, S.A.	15.7x	2.07x	9.1x	6.06%	2.83B
Average	16.67x	1.54x	9.02x	2.67%	8.04B
Weighted average by Cap.	18.31x	1.54x	9.36x	2.03%