Valuation Com7

Stocks

End-of-day quote Thailand S.E. 20/10/2026			5-day change	1st Jan Change
33.25 ^THB	-0.75%		+0.76%	+69.64%

09-29	COM7 to Establish New Subsidiary	MT
09-28	COM7 Public Company Limited Approves Establishment Of New Subsidiary UFund Money Company Limited	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	78,393	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	69.64%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	90,752	90,975	89,678
Change	-	-15.37%	-25.68%	9.31%	-22.47%	68.72%	0.25%	-1.43%
P/E	37.3x	26.8x	20x	18.9x	11.5x	15.8x	14.7x	13.6x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.98x	5.05x	4.32x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.91x	1.73x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.79x	0.74x	0.69x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.91x	0.86x	0.79x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	12.2x	10.9x	9.86x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	14.6x	13.6x	12.4x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	33.7x	27x	18x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.97%	3.71%	5.54%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.282	1.4	1.503
Rate of return	1.22%	2.21%	2.94%	-	5.61%	3.85%	4.21%	4.52%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.101	2.263	2.441
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61%	61.9%	61.6%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	99,471	106,338	113,186
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,466	8,350	9,091
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,211	6,710	7,232
Net income ¹	2,630	3,038	2,857	3,307	4,064	5,018	5,425	5,838
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,359	12,581	11,284
Reference price ²	40.88	34.00	23.80	26.25	19.60	33.25	33.25	33.25
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COM7	15.95x	0.92x	12.23x	3.83%	2.33B
BEST BUY CO., INC.	13.6x	0.42x	6.64x	4.25%	19.69B
JB HI-FI LIMITED	16.51x	0.72x	8.21x	4.59%	5.6B
MOBILE WORLD INVESTMENT CORPORATION	9.98x	0.46x	6.17x	2.83%	4.25B
DIEN MAY XANH INVESTMENT	9.18x	-	-	-	3.68B
YAMADA HOLDINGS CO., LTD.	13.38x	0.39x	8.41x	2.54%	3.07B
CECONOMY AG	7.77x	0.14x	2.84x	2.21%	2.43B
CURRYS PLC	11.06x	0.24x	4.18x	2.26%	2.08B
Average	12.18x	0.47x	6.95x	3.21%	5.39B
Weighted average by Cap.	12.90x	0.47x	6.92x	3.76%