Valuation Com7

Stocks

End-of-day quote Thailand S.E. Other stock markets 08/07/2026			5-day change	1st Jan Change
27.75 ^THB	-3.48%		0.00%	+41.58%

07-07	Plan B Media Public Company Limited acquired 7.12% stake in Com7 Public Company Limited from Phongsak Thamthatcharee and others.	CI
06-22	KGI Securities Downgrades Com7 Public to Neutral from Outperform; Price Target is THB28	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	65,426	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	41.58%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	74,635	73,220	71,612
Change	-	-15.37%	-25.68%	9.31%	-22.47%	38.75%	-1.9%	-2.2%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.6x	13.6x	12.9x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.17x	4.33x	3.72x
PEG	-	1.7x	-3.18x	1.1x	0.5x	1.3x	1.79x	2.49x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.7x	0.66x	0.64x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.8x	0.74x	0.7x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	10.7x	9.71x	9.02x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13x	11.8x	10.9x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	22.5x	17.9x	14.3x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	4.44%	5.59%	7%
Dividend per Share ²	0.5	0.75	0.7	-	-	1.171	1.274	1.34
Rate of return	1.22%	2.21%	2.94%	-	-	4.22%	4.59%	4.83%
EPS ²	1.095	1.27	1.19	1.39	1.71	1.903	2.047	2.153
Distribution rate	45.7%	59.1%	58.8%	-	-	61.6%	62.2%	62.2%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	93,566	98,990	102,685
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,000	7,539	7,939
EBIT ¹	3,084	3,840	3,804	4,307	5,099	5,733	6,187	6,567
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,530	4,890	5,170
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	9,209	7,794	6,186
Reference price ²	40.88	34.00	23.80	26.25	19.60	27.75	27.75	27.75
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.($)
COM7	15.11x	0.82x	11x	4.07%	2.03B
PT ERAJAYA SWASEMBADA TBK	4.39x	0.1x	2.94x	6.34%	318M
Average	9.75x	0.46x	6.97x	5.21%	1.18B
Weighted average by Cap.	13.66x	0.73x	9.91x	4.38%