Valuation Com7 Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
28.50 ^THB	-0.87%		0.00%	+9.62%

09-17	Com7 Public Company Limited Approves the Appointment of Palin Lojanagosin and Pinijsorn Luechaikajohnpan as Directors	CI
08-11	Com7 Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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	72,499	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	56.89%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	84,997	84,687	83,348
Change	-	-15.37%	-25.68%	9.31%	-22.47%	58.02%	-0.37%	-1.58%
P/E	37.3x	26.8x	20x	18.9x	11.5x	14.9x	13.7x	12.8x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.55x	4.67x	4x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.62x	1.78x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.74x	0.69x	0.65x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.86x	0.81x	0.75x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.5x	10.2x	9.22x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.8x	12.7x	11.6x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	31.5x	22.4x	16.7x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	3.17%	4.47%	5.98%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.27	1.387	1.494
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.13%	4.51%	4.86%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.065	2.24	2.401
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61.5%	61.9%	62.2%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	98,622	105,147	111,549
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,410	8,303	9,038
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,141	6,649	7,165
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,950	5,352	5,754
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,498	12,188	10,849
Reference price ²	40.88	34.00	23.80	26.25	19.60	30.75	30.75	30.75
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	27/02/22	23/02/23	22/02/24	24/02/25	26/02/26	-	-	-

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	14.89x	0.86x	11.47x	4.13%	2.16B
PT ERAJAYA SWASEMBADA TBK	6.91x	0.14x	3.63x	3.9%	531M
Average	10.90x	0.50x	7.55x	4.01%	1.34B
Weighted average by Cap.	13.31x	0.72x	9.92x	4.08%