Valuation Com7

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/06/2026			5-day change	1st Jan Change
27.25 ^THB	0.00%		+1.87%	+39.03%

12/05	Com7 PCL says for fiscal year 2026, co maintains its financial guidance	RE
12/05	Com7 PCL posts qtrly profit attributable of 1.23 billion baht	RE

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	64,247	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	39.03%	-	-
Enterprise Value (EV) ¹	1,00,922	85,405	63,471	69,379	53,790	74,027	72,795	72,066
Change	-	-15.37%	-25.68%	9.31%	-22.47%	37.62%	-1.66%	-1%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.4x	13.5x	13x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.13x	4.23x	3.86x
PEG	-	1.7x	-3.18x	1.1x	0.5x	1.4x	1.92x	3.65x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.69x	0.65x	0.63x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.79x	0.74x	0.7x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	10.6x	9.76x	9.16x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13x	11.9x	11.2x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	19.6x	18.5x	16.2x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	5.1%	5.42%	6.17%
Dividend per Share ²	0.5	0.75	0.7	-	-	1.151	1.244	1.294
Rate of return	1.22%	2.21%	2.94%	-	-	4.23%	4.57%	4.75%
EPS ²	1.095	1.27	1.19	1.39	1.71	1.887	2.02	2.092
Distribution rate	45.7%	59.1%	58.8%	-	-	61%	61.6%	61.9%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	93,566	98,990	1,02,685
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,014	7,455	7,871
EBIT ¹	3,084	3,840	3,804	4,307	5,099	5,684	6,109	6,412
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,491	4,824	5,044
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	9,779	8,548	7,819
Reference price ²	40.88	34.00	23.80	26.25	19.60	27.25	27.25	27.25
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	14.44x	0.79x	10.55x	4.23%	197.49Cr
PT ERAJAYA SWASEMBADA TBK	4.6x	0.11x	3.11x	6.35%	33Cr
Average	9.52x	0.45x	6.83x	5.29%	115.44Cr
Weighted average by Cap.	13.02x	0.69x	9.48x	4.53%