Valuation Starflex

Stocks

End-of-day quote Thailand S.E. 12/11/2026			5-day change	1st Jan Change
3.080 ^THB	+2.67%		+0.65%	-1.91%

11/11	Starflex Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
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

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	2,246	-	-
Change	-	-40.99%	16%	-21.67%	6.1%	-4.68%	-	-
Enterprise Value (EV)	4,141	2,444	2,835	2,832	2,913	2,246	2,246	2,246
Change	-	-40.99%	16%	-0.1%	2.86%	-22.9%	0%	0%
P/E	28.1x	42.6x	15.6x	7.94x	9.81x	8.8x	9.06x	8.8x
PBR	-	-	2.85x	1.96x	2.08x	1.99x	1.93x	1.88x
PEG	-	-0.7x	0x	0.1x	-0.9x	0.94x	-3.17x	2.99x
Capitalization / Revenue	2.47x	1.46x	1.58x	1.19x	1.2x	1.07x	1.03x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.07x	1.03x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	5.6x	5.53x	5.25x
EV / EBIT	-	-	0x	0x	0x	6.83x	6.87x	6.47x
EV / FCF	-0x	0x	0x	0x	0x	14.4x	11.4x	16.9x
FCF Yield	-3.15%	1.27%	6.65%	4.86%	12.6%	6.96%	8.77%	5.93%
Dividend per Share ²	0.085	-	0.075	0.133	0.104	0.13	0.12	0.13
Rate of return	1.68%	-	2.09%	4.65%	3.31%	4.22%	3.9%	4.22%
EPS ²	0.18	0.07	0.23	0.36	0.32	0.35	0.34	0.35
Distribution rate	47.2%	-	32.6%	36.9%	32.5%	37.1%	35.3%	37.1%
Net sales ¹	1,674	1,669	1,795	1,869	1,963	2,098	2,186	2,281
EBITDA ¹	222.9	124.2	265.2	332.5	332.6	401	406	428
EBIT ¹	-	-	207	266.2	261.9	329	327	347
Net income ¹	149.8	55.07	184.3	280.8	243.2	276	272	275
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	729,084	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STARFLEX	8.82x	-	-	4%	64.75M
AMCOR PLC	15.05x	1.37x	8.61x	5.95%	20.47B
BRAMBLES LIMITED	20.53x	3.21x	9.03x	2.98%	20.15B
BALL CORPORATION	25.71x	1.48x	10.56x	1.21%	17.13B
AVERY DENNISON CORPORATION	19.85x	1.87x	11.45x	2.11%	14.21B
CROWN HOLDINGS, INC.	16.63x	1.29x	8.57x	1.15%	13.03B
CCL INDUSTRIES INC.	20.12x	2.24x	10.77x	1.42%	11.84B
APTARGROUP, INC.	32.53x	2.49x	12.09x	1.36%	9.07B
STORA ENSO OYJ	39.87x	1.08x	7.92x	2.91%	8.34B
Average	22.12x	1.88x	9.87x	2.57%	13B
Weighted average by Cap.	22.11x	1.92x	9.77x	2.64%