Valuation CMO

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
0.6100 ^THB	+1.67%		-3.17%	+56.41%

07/09	CMO Public Company Limited Announces Resignation of Tatchapong Thamputthipong from Chairman and Independent Director, Effective October 1, 2026	CI
14/08	CMO Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	224.8	1,443	1,219	236	298.3	166.2
Change	-	542.05%	-15.52%	-80.65%	26.4%	-44.29%
Enterprise Value (EV) ¹	595.1	1,827	1,551	682.3	554.6	339.3
Change	-	206.96%	-15.11%	-56%	-18.71%	-38.82%
P/E	-1.73x	-12x	-37.4x	-1.39x	-2.98x	5.08x
PBR	0.45x	3.8x	2.42x	0.83x	1.07x	0.53x
PEG	-	1.65x	0.5x	-0x	0x	-0x
Capitalization / Revenue	0.31x	2.98x	1.03x	0.18x	0.24x	0.12x
EV / Revenue	0.83x	3.77x	1.3x	0.53x	0.44x	0.24x
EV / EBITDA	-5.02x	-23.8x	43.7x	-10.4x	22.4x	2.49x
EV / EBIT	-3.32x	-15.7x	-396x	-6.92x	-24.9x	3.55x
EV / FCF	34.2x	312x	-19.6x	-29.4x	3.75x	2.73x
FCF Yield	2.92%	0.32%	-5.09%	-3.4%	26.7%	36.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.5088	-0.4717	-0.1161	-0.6023	-0.2346	0.0768
Distribution rate	-	-	-	-	-	-
Net sales ¹	718	484	1,189	1,277	1,257	1,421
EBITDA ¹	-118.5	-76.8	35.51	-65.39	24.71	136.4
EBIT ¹	-179.3	-116.1	-3.919	-98.66	-22.3	95.65
Net income ¹	-130	-120.5	-31.39	-169.2	-97.95	32.73
Net Debt ¹	370.3	383.4	331.3	446.3	256.3	173.1
Reference price ²	0.8800	5.6500	4.3400	0.8400	0.7000	0.3900
Nbr of stocks (in thousands)	2,55,463	2,55,463	2,80,963	2,80,963	4,26,175	4,26,175
Announcement Date	23/02/21	24/02/22	24/02/23	27/02/24	26/02/25	28/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CMO	-	-	-	-	76.12L
VISA, INC.	28.68x	14.62x	20.78x	0.75%	66TCr
CINTAS CORPORATION	35.39x	6.49x	23.02x	1.02%	7.79TCr
NEBIUS GROUP	-103.58x	23.48x	56.46x	-.--%	6.47TCr
UNITED RENTALS, INC.	21.76x	4.32x	9.51x	0.78%	6.23TCr
PAYPAL HOLDINGS, INC.	10.33x	1.38x	7.08x	1.07%	4.49TCr
BLOCK, INC.	44.67x	1.65x	9.22x	-.--%	4.44TCr
SUNBELT RENTALS HOLDINGS, INC.	18.69x	3.23x	7.69x	1.69%	3TCr
CORPAY, INC.	19.49x	5.99x	11.42x	-.--%	2.55TCr
FISERV, INC.	9.59x	2.55x	6.14x	-.--%	2.4TCr
Average	9.44x	7.08x	16.81x	0.59%	10.33TCr
Weighted average by Cap.	19.42x	11.98x	20.46x	0.7%