Valuation CP ALL Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 08/10/2026			5-day change	1st Jan Change
42.50 ^THB	0.00%		0.00%	-2.30%

08-14	CP ALL Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-25	CP All Completes Liquidation of Unit All Bake and Brew	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	530,003	613,097	503,054	500,808	387,650	378,739	-	-
Change	-	15.68%	-17.95%	-0.45%	-22.59%	-2.3%	-	-
Enterprise Value (EV) ¹	895,146	893,025	763,083	737,120	660,360	709,656	683,353	669,271
Change	-	-0.24%	-14.55%	-3.4%	-10.41%	7.47%	-3.71%	-2.06%
P/E	44.4x	49.1x	27.9x	20.1x	14x	12.3x	11.4x	10.5x
PBR	5.09x	6.09x	4.53x	3.95x	2.83x	2.5x	2.24x	2.04x
PEG	-	10.88x	0.6x	0.5x	1.2x	1.1x	1.33x	1.31x
Capitalization / Revenue	0.94x	0.74x	0.56x	0.52x	0.39x	0.37x	0.35x	0.33x
EV / Revenue	1.58x	1.08x	0.85x	0.77x	0.67x	0.69x	0.63x	0.59x
EV / EBITDA	20.8x	12.3x	9.78x	8.45x	7.29x	7.5x	6.9x	6.43x
EV / EBIT	49.2x	24.9x	18.4x	14.7x	12.5x	12.6x	11.4x	10.5x
EV / FCF	27.8x	20.2x	12.1x	13.8x	13.3x	23.1x	15.4x	14x
FCF Yield	3.6%	4.95%	8.24%	7.22%	7.54%	4.34%	6.49%	7.14%
Dividend per Share ²	0.6	0.75	1	1	1.65	1.742	1.901	2.088
Rate of return	1.02%	1.1%	1.79%	1.79%	3.79%	4.1%	4.47%	4.91%
EPS ²	1.33	1.39	2.01	2.77	3.1	3.444	3.738	4.038
Distribution rate	45.1%	54%	49.8%	36.1%	53.2%	50.6%	50.9%	51.7%
Net sales ¹	565,207	829,099	895,281	958,998	990,663	1,031,934	1,085,895	1,131,664
EBITDA ¹	42,992	72,352	78,034	87,269	90,540	94,621	99,086	104,154
EBIT ¹	18,196	35,808	41,451	50,064	52,764	56,379	59,826	63,564
Net income ¹	12,985	13,272	18,482	25,346	28,206	30,902	33,567	36,031
Net Debt ¹	365,143	279,928	260,029	236,312	272,710	330,917	304,614	290,532
Reference price ²	59.00	68.25	56.00	55.75	43.50	42.50	42.50	42.50
Nbr of stocks (in thousands)	8,983,101	8,983,101	8,983,101	8,983,101	8,911,503	8,911,503	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/23/24 A	2/25/25 A	2/25/26 A	-	-	-

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.($)
WALMART INC.	37.6x	1.21x	18.5x	0.92%	858B
LOBLAW COMPANIES LIMITED	24.02x	1.15x	10.02x	0.99%	50.19B
TESCO PLC	15.59x	0.54x	7.87x	3.29%	39.14B
SYSCO CORPORATION	16.02x	0.65x	12.18x	2.88%	37.78B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.49x	0.88x	5.87x	6.17%	36.08B
KROGER CO. (THE)	11.77x	0.33x	6.19x	2.54%	34.99B
WOOLWORTHS GROUP LIMITED	26.1x	0.82x	9.44x	2.82%	32.43B
AHOLD DELHAIZE N.V.	11.95x	0.46x	5.83x	3.95%	31.2B
SEVEN & I HOLDINGS CO., LTD.	15.95x	0.58x	6.62x	3.01%	26.4B
Average	19.94x	0.74x	9.17x	2.95%	127.37B
Weighted average by Cap.	32.69x	1.08x	15.91x	1.47%