Valuation Com7

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
32.00 ^THB	-2.29%		-1.54%	+63.27%

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	75,446	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	63.27%	-	-
Enterprise Value (EV) ¹	1,00,922	85,405	63,471	69,379	53,790	87,805	88,027	86,731
Change	-	-15.37%	-25.68%	9.31%	-22.47%	63.24%	0.25%	-1.47%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.9x	13.5x	12.4x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.73x	4.8x	4.09x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.6x	1.3x	1.42x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.75x	0.69x	0.65x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.87x	0.81x	0.74x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.5x	10.2x	9.11x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.9x	12.8x	12x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	35.1x	27.2x	17.1x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.85%	3.68%	5.85%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.343	1.475	1.587
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.2%	4.61%	4.96%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.15	2.371	2.578
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	62.5%	62.2%	61.5%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	1,00,552	1,08,667	1,16,551
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,641	8,662	9,516
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,330	6,901	7,246
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,999	5,674	6,159
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	32.00	32.00	32.00
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	14.88x	0.87x	11.49x	4.2%	224.95Cr
BEST BUY CO., INC.	14.65x	0.46x	7.3x	3.89%	2.09TCr
JB HI-FI LIMITED	18.22x	0.78x	8.95x	0.04%	582.01Cr
MOBILE WORLD INVESTMENT CORPORATION	9.91x	0.46x	6.15x	2.84%	425.15Cr
DIEN MAY XANH INVESTMENT	9.23x	-	-	-	372.67Cr
YAMADA HOLDINGS CO., LTD.	12.8x	0.4x	8.65x	2.56%	308.5Cr
CECONOMY AG	7.82x	0.14x	2.87x	2.17%	245.07Cr
BIC CAMERA INC.	14.31x	0.31x	6.41x	2.56%	193Cr
Average	12.73x	0.49x	7.40x	2.61%	555.11Cr
Weighted average by Cap.	13.70x	0.50x	7.44x	2.98%