Valuation Com7

Equities

End-of-day quote Thailand S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
25.75 ^THB	+3.41%		+5.10%	+8.19%

Aug. 19	Com7 Public Company Limited's Equity Buyback announced on June 27, 2024, has expired.	CI
Aug. 15	Com7 Public Company Limited's Equity Buyback Plan Shortened to August 19, 2024.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	31,800	46,800	98,100	81,090	56,763	60,641	-	-
Change	-	47.17%	109.62%	-17.34%	-30%	6.83%	-	-
Enterprise Value (EV) ¹	32,640	47,918	100,922	85,405	63,471	67,178	67,010	66,515
Change	-	46.81%	110.61%	-15.37%	-25.68%	5.84%	-0.25%	-0.74%
P/E ratio	26.2x	31.5x	37.3x	26.8x	20x	19.6x	17.6x	15.8x
PBR	9.43x	12.1x	18.6x	11.3x	7.05x	6.23x	5.32x	4.46x
PEG	-	1.4x	0.5x	1.7x	-3.18x	1.8x	1.6x	1.4x
Capitalization / Revenue	0.95x	1.25x	1.92x	1.29x	0.82x	0.78x	0.72x	0.67x
EV / Revenue	0.98x	1.28x	1.97x	1.36x	0.91x	0.87x	0.8x	0.74x
EV / EBITDA	19.3x	20.4x	26.1x	18.4x	13.5x	13.3x	12x	10.7x
EV / EBIT	21.9x	27.8x	32.7x	22.2x	16.7x	16.5x	14.9x	13.3x
EV / FCF	58.4x	22.9x	385x	74.2x	1,307x	20.7x	22.3x	17.6x
FCF Yield	1.71%	4.37%	0.26%	1.35%	0.08%	4.83%	4.48%	5.68%
Dividend per Share ²	0.3	0.5	0.5	0.75	0.7	0.838	0.904	1.03
Rate of return	2.26%	2.56%	1.22%	2.21%	2.94%	3.25%	3.51%	4%
EPS ²	0.505	0.62	1.095	1.27	1.19	1.317	1.465	1.625
Distribution rate	59.4%	80.6%	45.7%	59.1%	58.8%	63.6%	61.7%	63.4%
Net sales ¹	33,362	37,306	51,126	62,733	69,559	77,549	83,891	90,464
EBITDA ¹	1,691	2,354	3,872	4,636	4,712	5,045	5,606	6,221
EBIT ¹	1,491	1,724	3,084	3,840	3,804	4,077	4,498	5,001
Net income ¹	1,216	1,491	2,630	3,038	2,857	3,149	3,506	3,915
Net Debt ¹	839.7	1,118	2,822	4,315	6,708	6,536	6,369	5,874
Reference price ²	13.25	19.50	40.88	34.00	23.80	25.75	25.75	25.75
Nbr of stocks (in thousands)	2,400,000	2,400,000	2,400,000	2,384,998	2,384,998	2,354,998	-	-
Announcement Date	2/20/20	2/23/21	2/27/22	2/23/23	2/22/24	-	-	-

¹THB in Million²THB

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
COM7	19.56x	0.87x	13.32x	+3.25%	1.81B
T-GAIA CORPORATION	25.39x	0.39x	12.96x	+2.01%	1.47B
PT ERAJAYA SWASEMBADA TBK	7.18x	0.16x	4.3x	+3.67%	454M
BELL-PARK CO.,LTD.	12.26x	-	-	+2.62%	228M
Average	16.10x	0.47x	10.19x	+2.89%	989.7M
Weighted average by Cap.	19.88x	0.59x	12.08x	+2.80%