Valuation Com7

Equities

End-of-day quote Thailand S.E. Other stock markets 2025-12-04			5-day change	1st Jan Change
21.20 ^THB	-1.40%		-3.20%	-19.24%

Nov. 25	KGI Securities Upgrades Com7 to Outperform from Neutral; Price Target is THB24.30	MT
Nov. 12	Com7 posts quarterly profit attributable of 872 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,800	98,100	81,090	56,763	61,819	50,562	-	-
Change	-	109.62%	-17.34%	-30%	8.91%	-18.21%	-	-
Enterprise Value (EV) ¹	47,918	100,922	85,405	63,471	69,379	59,130	60,168	59,070
Change	-	110.61%	-15.37%	-25.68%	9.31%	-14.77%	1.76%	-1.83%
P/E ratio	31.5x	37.3x	26.8x	20x	18.9x	12.9x	11.7x	10.7x
PBR	12.1x	18.6x	11.3x	7.05x	7.11x	4.82x	4.01x	3.41x
PEG	-	0.5x	1.7x	-3.18x	1.1x	0.7x	1.1x	1.22x
Capitalization / Revenue	1.25x	1.92x	1.29x	0.82x	0.78x	0.59x	0.54x	0.51x
EV / Revenue	1.28x	1.97x	1.36x	0.91x	0.88x	0.69x	0.65x	0.59x
EV / EBITDA	20.4x	26.1x	18.4x	13.5x	13x	9.85x	8.94x	8.08x
EV / EBIT	27.8x	32.7x	22.2x	16.7x	16.1x	11.9x	10.8x	9.9x
EV / FCF	22.9x	385x	74.2x	1,307x	40.8x	14.5x	18.2x	14.1x
FCF Yield	4.37%	0.26%	1.35%	0.08%	2.45%	6.9%	5.49%	7.08%
Dividend per Share ²	0.5	0.5	0.75	0.7	-	0.9914	1.118	1.214
Rate of return	2.56%	1.22%	2.21%	2.94%	-	4.68%	5.28%	5.73%
EPS ²	0.62	1.095	1.27	1.19	1.39	1.637	1.818	1.978
Distribution rate	80.6%	45.7%	59.1%	58.8%	-	60.6%	61.5%	61.4%
Net sales ¹	37,306	51,126	62,733	69,559	79,074	85,565	93,149	100,040
EBITDA ¹	2,354	3,872	4,636	4,712	5,328	6,004	6,730	7,310
EBIT ¹	1,724	3,084	3,840	3,804	4,307	4,986	5,547	5,967
Net income ¹	1,491	2,630	3,038	2,857	3,307	3,936	4,385	4,739
Net Debt ¹	1,118	2,822	4,315	6,708	7,560	8,568	9,606	8,508
Reference price ²	19.50	40.88	34.00	23.80	26.25	21.20	21.20	21.20
Nbr of stocks (in thousands)	2,400,000	2,400,000	2,384,998	2,384,998	2,354,998	2,384,998	-	-
Announcement Date	2/23/21	2/27/22	2/23/23	2/22/24	2/24/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COM7	12.95x	0.69x	9.85x	4.68%	1.59B
PT ERAJAYA SWASEMBADA TBK	6.06x	0.13x	3.26x	5.09%	408M
BELL-PARK CO.,LTD.	11.43x	-	-	3.39%	216M
Average	10.15x	0.41x	6.55x	4.39%	736.67M
Weighted average by Cap.	11.53x	0.58x	8.50x	4.63%