Valuation Com7

Stocks

End-of-day quote Thailand S.E. 2026-08-20			5-day change	1st Jan Change
30.00 ^THB	0.00%		0.00%	+53.06%

Aug. 11	Com7 Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 17	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	100,922	85,405	63,471	69,379	53,790	80,580	79,253	77,589
Change	-	-15.37%	-25.68%	9.31%	-22.47%	49.81%	-1.65%	-2.1%
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	5.5x	4.61x	3.97x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.8x	1.82x	1.79x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.72x	0.68x	0.65x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.82x	0.76x	0.71x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	10.9x	9.8x	8.89x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.3x	12.2x	11.1x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	31.4x	19.4x	15.1x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	3.18%	5.15%	6.62%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.235	1.345	1.45
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.12%	4.48%	4.83%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.036	2.189	2.345
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	60.7%	61.5%	61.8%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	97,837	104,092	109,469
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,421	8,088	8,731
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,048	6,512	7,019
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,875	5,222	5,620
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	9,849	8,522	6,858
Reference price ²	40.88	34.00	23.80	26.25	19.60	30.00	30.00	30.00
Nbr of stocks (in thousands)	2,400,000	2,384,998	2,384,998	2,354,998	2,357,699	2,357,699	-	-
Announcement Date	2/27/22	2/23/23	2/22/24	2/24/25	2/26/26	-	-	-

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	14.74x	0.82x	10.86x	4.12%	2.15B
PT ERAJAYA SWASEMBADA TBK	5.53x	0.12x	2.99x	5.02%	410M
Average	10.13x	0.47x	6.93x	4.57%	1.28B
Weighted average by Cap.	13.26x	0.71x	9.60x	4.26%