Valuation Com7 OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

11/08	Com7 Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
17/07	Krungsri Securities Starts Com7 at Buy With THB35 Price Target	MT

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	70,731	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	53.06%	-	-
Enterprise Value (EV) ¹	1,00,922	85,405	63,471	69,379	53,790	83,229	82,919	81,580
Change	-	-15.37%	-25.68%	9.31%	-22.47%	54.73%	-0.37%	-1.61%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.7x	13.7x	12.8x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.41x	4.55x	3.89x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.8x	1.85x	1.89x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.72x	0.67x	0.64x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.85x	0.79x	0.74x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.2x	10.1x	9.21x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.7x	12.6x	11.6x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	32.5x	20.3x	15.9x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	3.08%	4.93%	6.3%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.238	1.339	1.446
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.13%	4.46%	4.82%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.04	2.191	2.34
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	60.7%	61.1%	61.8%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	98,224	1,04,869	1,10,487
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,418	8,211	8,853
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,097	6,558	7,047
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,885	5,229	5,607
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,498	12,188	10,849
Reference price ²	40.88	34.00	23.80	26.25	19.60	30.00	30.00	30.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COM7	14.95x	0.86x	11.38x	4.06%	218.41Cr
PT ERAJAYA SWASEMBADA TBK	6.91x	0.14x	3.98x	4%	53Cr
Average	10.93x	0.50x	7.68x	4.03%	135.51Cr
Weighted average by Cap.	13.39x	0.72x	9.94x	4.05%