|
End-of-day quote
Thailand S.E.
01/10/2026
|
5-day change | 1st Jan Change | ||
| 42.25 THB | -0.59% |
|
-4.52% | -2.87% |
| 14/08 | CP ALL Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 25/06 | CP All Completes Liquidation of Unit All Bake and Brew | MT |
Company Valuation: CP ALL
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,30,003 | 6,13,097 | 5,03,054 | 5,00,808 | 3,87,650 | 3,76,511 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | -2.87% | - | - |
| Enterprise Value (EV) 1 | 8,95,146 | 8,93,025 | 7,63,083 | 7,37,120 | 6,60,360 | 7,07,428 | 6,81,125 | 6,67,043 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 7.13% | -3.72% | -2.07% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 12.2x | 11.3x | 10.5x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.47x | 2.24x | 2.04x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.1x | 1.43x | 1.31x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.36x | 0.35x | 0.33x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.69x | 0.63x | 0.59x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.41x | 6.86x | 6.4x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 12.4x | 11.4x | 10.5x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 20.3x | 14.6x | 12.9x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 4.93% | 6.83% | 7.77% |
| Dividend per Share 2 | 0.6 | 0.75 | 1 | 1 | 1.65 | 1.74 | 1.901 | 2.091 |
| Rate of return | 1.02% | 1.1% | 1.79% | 1.79% | 3.79% | 4.12% | 4.5% | 4.95% |
| EPS 2 | 1.33 | 1.39 | 2.01 | 2.77 | 3.1 | 3.454 | 3.728 | 4.028 |
| Distribution rate | 45.1% | 54% | 49.8% | 36.1% | 53.2% | 50.4% | 51% | 51.9% |
| Net sales 1 | 5,65,207 | 8,29,099 | 8,95,281 | 9,58,998 | 9,90,663 | 10,32,456 | 10,85,867 | 11,31,664 |
| EBITDA 1 | 42,992 | 72,352 | 78,034 | 87,269 | 90,540 | 95,486 | 99,269 | 1,04,154 |
| EBIT 1 | 18,196 | 35,808 | 41,451 | 50,064 | 52,764 | 56,888 | 59,955 | 63,564 |
| Net income 1 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | 31,148 | 33,438 | 36,031 |
| Net Debt 1 | 3,65,143 | 2,79,928 | 2,60,029 | 2,36,312 | 2,72,710 | 3,30,917 | 3,04,614 | 2,90,532 |
| Reference price 2 | 59.00 | 68.25 | 56.00 | 55.75 | 43.50 | 42.25 | 42.25 | 42.25 |
| Nbr of stocks (in thousands) | 89,83,101 | 89,83,101 | 89,83,101 | 89,83,101 | 89,11,503 | 89,11,503 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 23/02/24 | 25/02/25 | 25/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.23x | 0.69x | 7.41x | 4.12% | 1.12TCr | |
| 36.24x | 1.17x | 17.87x | 0.96% | 83TCr | |
| 24.01x | 1.15x | 10.02x | 0.99% | 5.02TCr | |
| 15.56x | 0.54x | 7.86x | 3.3% | 3.91TCr | |
| 15.57x | 0.62x | 11.58x | 2.85% | 3.83TCr | |
| 20.46x | 0.88x | 5.88x | 6.18% | 3.55TCr | |
| 11.85x | 0.33x | 6.21x | 2.52% | 3.51TCr | |
| 25.99x | 0.81x | 9.41x | 2.84% | 3.21TCr | |
| 11.78x | 0.46x | 5.79x | 3.98% | 3.11TCr | |
| 16.4x | 0.59x | 6.67x | 2.96% | 2.69TCr | |
| Average | 19.01x | 0.72x | 8.87x | 3.07% | 11.27TCr | |
| Weighted average by Cap. | 31.34x | 1.04x | 15.27x | 1.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CPALL Stock
- Valuation CP ALL
Select your edition
All financial news and data tailored to specific country editions
