Valuation Com7 Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 12/10/2026			5-day change	1st Jan Change
33.00 ^THB	+1.54%		+6.45%	+68.37%

29/09	COM7 to Establish New Subsidiary	MT
28/09	COM7 Public Company Limited Approves Establishment Of New Subsidiary UFund Money Company Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	98,100	81,090	56,763	61,819	46,211	77,804	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	68.37%	-	-
Enterprise Value (EV) ¹	1,00,922	85,405	63,471	69,379	53,790	90,163	90,385	89,088
Change	-	-15.37%	-25.68%	9.31%	-22.47%	67.62%	0.25%	-1.43%
P/E	37.3x	26.8x	20x	18.9x	11.5x	15.9x	14.6x	13.7x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.96x	5.01x	4.29x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.74x	1.99x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.79x	0.74x	0.69x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.91x	0.86x	0.8x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	12.1x	10.9x	9.9x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	14.6x	13.6x	12.5x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	33.4x	26.8x	17.9x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.99%	3.73%	5.58%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.282	1.4	1.503
Rate of return	1.22%	2.21%	2.94%	-	5.61%	3.88%	4.24%	4.56%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.079	2.253	2.408
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61.7%	62.1%	62.4%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	99,013	1,05,480	1,11,960
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,440	8,296	8,998
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,182	6,656	7,140
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,983	5,382	5,768
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,359	12,581	11,284
Reference price ²	40.88	34.00	23.80	26.25	19.60	33.00	33.00	33.00
Nbr of stocks (in thousands)	24,00,000	23,84,998	23,84,998	23,54,998	23,57,699	23,57,699	-	-
Announcement Date	27/02/22	23/02/23	22/02/24	24/02/25	26/02/26	-	-	-

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.($)
BEST BUY CO., INC.	12.94x	0.4x	6.32x	4.46%	1.82TCr
JB HI-FI LIMITED	16.41x	0.72x	8.16x	4.61%	546.59Cr
MOBILE WORLD INVESTMENT CORPORATION	10.17x	0.47x	6.31x	2.77%	428.04Cr
DIEN MAY XANH INVESTMENT	9.32x	-	-	-	371.49Cr
YAMADA HOLDINGS CO., LTD.	12.93x	0.38x	8.21x	2.62%	296.3Cr
CECONOMY AG	7.77x	0.14x	2.84x	2.21%	241.2Cr
COM7	15.88x	0.91x	12.12x	3.88%	231.4Cr
Average	12.20x	0.50x	7.33x	3.43%	562.78Cr
Weighted average by Cap.	12.63x	0.47x	6.90x	3.94%