Valuation Com7

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
30.25 ^THB	-0.82%		+5.22%	+54.34%

17/09	Com7 Public Company Limited Approves the Appointment of Palin Lojanagosin and Pinijsorn Luechaikajohnpan as Directors	CI
11/08	Com7 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	98,100	81,090	56,763	61,819	46,211	71,320	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	54.34%	-	-
Enterprise Value (EV) ¹	1,00,922	85,405	63,471	69,379	53,790	83,819	83,508	82,169
Change	-	-15.37%	-25.68%	9.31%	-22.47%	55.83%	-0.37%	-1.6%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.7x	13.6x	12.6x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.46x	4.6x	3.93x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.65x	1.67x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.72x	0.68x	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	11.3x	10x	9.09x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.6x	12.5x	11.4x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	31.1x	22.1x	16.5x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	3.22%	4.53%	6.06%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.26	1.374	1.494
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.17%	4.54%	4.94%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.062	2.232	2.401
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61.1%	61.6%	62.2%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	98,629	1,05,363	1,11,549
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,426	8,315	9,038
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,164	6,689	7,229
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,942	5,331	5,754
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	30.25	30.25	30.25
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	14.67x	0.85x	11.29x	4.17%	213.87Cr
PT ERAJAYA SWASEMBADA TBK	7.08x	0.15x	3.7x	3.8%	55Cr
Average	10.87x	0.50x	7.49x	3.99%	134.49Cr
Weighted average by Cap.	13.11x	0.71x	9.73x	4.09%