Valuation CP ALL

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
47.00 ^THB	+0.53%		-0.53%	+8.05%

06-25	CP All Completes Liquidation of Unit All Bake and Brew	MT
05-27	Cp All clarify businesses and operations of Counter Service Co., others, is proceeding	RE

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	418,841	-	-
Change	-	15.68%	-17.95%	-0.45%	-22.59%	8.05%	-	-
Enterprise Value (EV) ¹	895,146	893,025	763,083	737,120	660,360	741,770	722,973	719,494
Change	-	-0.24%	-14.55%	-3.4%	-10.41%	12.33%	-2.53%	-0.48%
P/E	44.4x	49.1x	27.9x	20.1x	14x	13.7x	12.6x	11.7x
PBR	5.09x	6.09x	4.53x	3.95x	2.83x	2.76x	2.48x	2.27x
PEG	-	10.88x	0.6x	0.5x	1.2x	1.3x	1.49x	1.55x
Capitalization / Revenue	0.94x	0.74x	0.56x	0.52x	0.39x	0.4x	0.39x	0.37x
EV / Revenue	1.58x	1.08x	0.85x	0.77x	0.67x	0.71x	0.67x	0.63x
EV / EBITDA	20.8x	12.3x	9.78x	8.45x	7.29x	7.87x	7.28x	6.87x
EV / EBIT	49.2x	24.9x	18.4x	14.7x	12.5x	13x	12x	11.3x
EV / FCF	27.8x	20.2x	12.1x	13.8x	13.3x	15.6x	15.8x	14.6x
FCF Yield	3.6%	4.95%	8.24%	7.22%	7.54%	6.43%	6.33%	6.84%
Dividend per Share ²	0.6	0.75	1	1	1.65	1.736	1.886	2.069
Rate of return	1.02%	1.1%	1.79%	1.79%	3.79%	3.69%	4.01%	4.4%
EPS ²	1.33	1.39	2.01	2.77	3.1	3.431	3.721	4.002
Distribution rate	45.1%	54%	49.8%	36.1%	53.2%	50.6%	50.7%	51.7%
Net sales ¹	565,207	829,099	895,281	958,998	990,663	1,040,927	1,086,494	1,134,297
EBITDA ¹	42,992	72,352	78,034	87,269	90,540	94,308	99,364	104,782
EBIT ¹	18,196	35,808	41,451	50,064	52,764	56,875	60,147	63,822
Net income ¹	12,985	13,272	18,482	25,346	28,206	30,900	33,308	35,649
Net Debt ¹	365,143	279,928	260,029	236,312	272,710	322,930	304,132	300,653
Reference price ²	59.00	68.25	56.00	55.75	43.50	47.00	47.00	47.00
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.($)
CP ALL	13.63x	0.71x	7.84x	3.71%	12.42B
WALMART INC.	39.64x	1.28x	19.63x	0.87%	915B
LOBLAW COMPANIES LIMITED	28.69x	1.21x	10.55x	0.95%	53.64B
TESCO PLC	15.75x	0.54x	7.91x	3.28%	40.19B
SYSCO CORPORATION	20.53x	0.61x	11.66x	2.62%	39.33B
AHOLD DELHAIZE N.V.	13.17x	0.5x	6.27x	3.53%	36.16B
KROGER CO. (THE)	11.6x	0.33x	6.14x	2.52%	35.91B
WOOLWORTHS GROUP LIMITED	45.25x	0.89x	10.41x	2.41%	33.42B
GEORGE WESTON LIMITED	22.61x	0.75x	6.47x	1.36%	27.59B
AEON CO., LTD.	50.81x	0.62x	10.39x	1.06%	23.36B
Average	26.17x	0.74x	9.73x	2.23%	121.68B
Weighted average by Cap.	35.85x	1.14x	16.94x	1.22%