Valuation Com7 OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-29	COM7 to Establish New Subsidiary	MT
09-28	COM7 Public Company Limited Approves Establishment Of New Subsidiary UFund Money Company Limited	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	78,393	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	69.64%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	90,752	90,975	89,678
Change	-	-15.37%	-25.68%	9.31%	-22.47%	68.72%	0.25%	-1.43%
P/E	37.3x	26.8x	20x	18.9x	11.5x	15.5x	14x	12.9x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.95x	4.99x	4.25x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.6x	1.4x	1.48x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.78x	0.72x	0.67x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.9x	0.84x	0.77x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.9x	10.5x	9.42x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	14.3x	13.2x	12.4x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	36.3x	27.8x	17.6x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.75%	3.59%	5.7%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.343	1.475	1.587
Rate of return	1.22%	2.21%	2.94%	-	5.61%	4.04%	4.43%	4.77%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.151	2.372	2.579
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	62.5%	62.2%	61.5%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	100,552	108,667	116,551
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,641	8,662	9,516
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,330	6,901	7,246
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,999	5,674	6,159
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	12,359	12,581	11,284
Reference price ²	40.88	34.00	23.80	26.25	19.60	33.25	33.25	33.25
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.($)
BEST BUY CO., INC.	14.9x	0.47x	7.43x	3.82%	21.26B
JB HI-FI LIMITED	17.33x	0.74x	8.53x	4.38%	5.64B
MOBILE WORLD INVESTMENT CORPORATION	10.02x	0.46x	6.24x	2.81%	4.28B
DIEN MAY XANH INVESTMENT	9.24x	-	-	-	3.71B
YAMADA HOLDINGS CO., LTD.	12.92x	0.41x	8.7x	2.54%	3.11B
CECONOMY AG	7.82x	0.14x	2.87x	2.17%	2.47B
COM7	15.46x	0.9x	11.88x	4.04%	2.33B
Average	12.53x	0.52x	7.61x	3.3%	6.11B
Weighted average by Cap.	13.72x	0.51x	7.54x	3.6%