|
End-of-day quote
Thailand S.E.
31/08/2026
|
5-day change | 1st Jan Change | ||
| 46.25 THB | -.--% |
|
-1.07% | +6.32% |
| 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 |
Company Valuation: CP ALL
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 | 412,157 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | 6.32% | - | - |
| Enterprise Value (EV) 1 | 895,146 | 893,025 | 763,083 | 737,120 | 660,360 | 694,124 | 716,567 | 702,367 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 5.11% | 3.23% | -1.98% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 13.6x | 12.4x | 11.5x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.72x | 2.45x | 2.23x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.4x | 1.31x | 1.42x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.4x | 0.38x | 0.36x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.67x | 0.66x | 0.62x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.33x | 7.22x | 6.75x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 12.5x | 11.9x | 11x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 13.9x | 15.7x | 13.9x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 7.2% | 6.39% | 7.2% |
| Dividend per Share 2 | 0.6 | 0.75 | 1 | 1 | 1.65 | 1.767 | 1.905 | 2.096 |
| Rate of return | 1.02% | 1.1% | 1.79% | 1.79% | 3.79% | 3.82% | 4.12% | 4.53% |
| EPS 2 | 1.33 | 1.39 | 2.01 | 2.77 | 3.1 | 3.41 | 3.732 | 4.035 |
| Distribution rate | 45.1% | 54% | 49.8% | 36.1% | 53.2% | 51.8% | 51% | 51.9% |
| Net sales 1 | 565,207 | 829,099 | 895,281 | 958,998 | 990,663 | 1,033,212 | 1,086,519 | 1,132,536 |
| EBITDA 1 | 42,992 | 72,352 | 78,034 | 87,269 | 90,540 | 94,689 | 99,224 | 104,112 |
| EBIT 1 | 18,196 | 35,808 | 41,451 | 50,064 | 52,764 | 55,510 | 60,011 | 63,653 |
| Net income 1 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | 30,710 | 33,438 | 36,031 |
| Net Debt 1 | 365,143 | 279,928 | 260,029 | 236,312 | 272,710 | 281,967 | 304,409 | 290,210 |
| Reference price 2 | 59.00 | 68.25 | 56.00 | 55.75 | 43.50 | 46.25 | 46.25 | 46.25 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.56x | 0.67x | 7.33x | 3.82% | 12.42B | |
| 36.42x | 1.18x | 17.96x | 0.95% | 832B | |
| 23.41x | 1.13x | 9.8x | 1.01% | 50.41B | |
| 16.11x | 0.63x | 11.72x | 2.74% | 38.85B | |
| 15.03x | 0.52x | 7.65x | 3.43% | 38.61B | |
| 11.39x | 0.33x | 6.08x | 2.58% | 35.27B | |
| 27.53x | 0.85x | 9.84x | 2.68% | 35.2B | |
| 11.42x | 0.45x | 5.68x | 4.12% | 31.1B | |
| 20.01x | 0.75x | 6.24x | 1.3% | 26.23B | |
| 50.04x | 0.56x | 9.41x | 1.08% | 23.5B | |
| Average | 22.49x | 0.71x | 9.17x | 2.37% | 112.36B | |
| Weighted average by Cap. | 32.29x | 1.05x | 15.49x | 1.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CPALL Stock
- Valuation CP ALL
Select your edition
All financial news and data tailored to specific country editions
