Valuation Com7 Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
28.50 ^THB	-0.87%		-.--%	+9.62%

09-17	Com7 Public Company Limited Approves the Appointment of Palin Lojanagosin and Pinijsorn Luechaikajohnpan as Directors	CI
08-11	Com7 Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	70,142	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	51.79%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	82,640	82,329	80,990
Change	-	-15.37%	-25.68%	9.31%	-22.47%	53.63%	-0.38%	-1.63%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.4x	13.3x	12.4x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.37x	4.52x	3.87x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.57x	1.72x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.71x	0.67x	0.63x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.84x	0.78x	0.73x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.2x	9.92x	8.96x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.5x	12.4x	11.3x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	30.7x	21.7x	16.3x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	3.26%	4.6%	6.15%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.27	1.387	1.494
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.27%	4.66%	5.02%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.065	2.24	2.401
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61.5%	61.9%	62.2%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	98,622	105,147	111,549
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,410	8,303	9,038
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,141	6,649	7,165
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,950	5,352	5,754
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,498	12,188	10,849
Reference price ²	40.88	34.00	23.80	26.25	19.60	29.75	29.75	29.75
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	27/2/22	23/2/23	22/2/24	24/2/25	26/2/26	-	-	-

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.($)
BEST BUY CO., INC.	13.2x	0.41x	6.45x	4.35%	18.61B
JB HI-FI LIMITED	15.34x	0.67x	7.65x	4.93%	5.12B
MOBILE WORLD INVESTMENT CORPORATION	9.67x	0.44x	5.93x	2.92%	4.07B
DIEN MAY XANH INVESTMENT	9.45x	-	-	-	3.76B
YAMADA HOLDINGS CO., LTD.	12.83x	0.34x	7.26x	2.59%	3.02B
CECONOMY AG	7.55x	0.14x	2.75x	2.4%	2.25B
COM7	14.53x	0.84x	11.23x	4.23%	2.11B
Average	11.79x	0.47x	6.88x	3.57%	5.56B
Weighted average by Cap.	12.47x	0.45x	6.69x	3.99%