Valuation Com7 Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 21/05/2026			5-day change	1st Jan Change
25.00 ^THB	-3.85%		-.--%	-3.85%

05-12	Com7 PCL says for fiscal year 2026, co maintains its financial guidance	RE
05-12	Com7 PCL posts qtrly profit attributable of 1.23 billion baht	RE

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	63,068	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	36.48%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	72,848	71,616	70,888
Change	-	-15.37%	-25.68%	9.31%	-22.47%	35.43%	-1.69%	-1.02%
P/E Ratio	37.3x	26.8x	20x	18.9x	11.5x	14.2x	13.2x	12.8x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.04x	4.16x	3.79x
PEG	-	1.7x	-3.18x	1.1x	0.5x	1.4x	1.87x	3.59x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.67x	0.64x	0.61x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.78x	0.72x	0.69x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	10.4x	9.61x	9.01x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	12.8x	11.7x	11.1x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	19.3x	18.2x	15.9x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	5.19%	5.51%	6.27%
Dividend per Share ²	0.5	0.75	0.7	-	-	1.151	1.244	1.294
Rate of return	1.22%	2.21%	2.94%	-	-	4.3%	4.65%	4.84%
EPS ²	1.095	1.27	1.19	1.39	1.71	1.887	2.02	2.092
Distribution rate	45.7%	59.1%	58.8%	-	-	61%	61.6%	61.9%
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	7,014	7,455	7,871
EBIT ¹	3,084	3,840	3,804	4,307	5,099	5,684	6,109	6,412
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,491	4,824	5,044
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	9,779	8,548	7,819
Reference price ²	40.88	34.00	23.80	26.25	19.60	26.75	26.75	26.75
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	2/27/22 A	2/23/23 A	2/22/24 A	2/24/25 A	2/26/26 A	-	-	-