Valuation Com7

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
29.00 ^THB	-3.33%		-4.13%	+47.96%

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	68,373	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	47.96%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	76,786	76,168	74,432
Change	-	-15.37%	-25.68%	9.31%	-22.47%	42.75%	-0.8%	-2.28%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.4x	13.7x	12.8x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.38x	4.53x	3.92x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.8x	2.42x	1.94x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.71x	0.67x	0.64x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.8x	0.75x	0.7x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	10.3x	9.77x	8.93x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	12.7x	12x	10.9x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	40.1x	18.7x	14.9x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.5%	5.34%	6.73%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.232	1.29	1.385
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.25%	4.45%	4.78%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.01	2.124	2.264
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61.3%	60.7%	61.2%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	96,178	101,397	106,193
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,422	7,800	8,337
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,063	6,372	6,813
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,817	5,064	5,428
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	8,413	7,795	6,059
Reference price ²	40.88	34.00	23.80	26.25	19.60	29.00	29.00	29.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COM7	14.43x	0.8x	10.35x	4.25%	2.06B
PT ERAJAYA SWASEMBADA TBK	5.41x	0.12x	2.94x	5.13%	402M
Average	9.92x	0.46x	6.65x	4.69%	1.23B
Weighted average by Cap.	12.96x	0.69x	9.14x	4.39%