Valuation Com7

Stocks

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
32.50 ^THB	-0.76%		-2.99%	+65.82%

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	76,625	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	65.82%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	88,984	89,206	87,910
Change	-	-15.37%	-25.68%	9.31%	-22.47%	65.43%	0.25%	-1.45%
P/E	37.3x	26.8x	20x	18.9x	11.5x	15.5x	14.4x	13.3x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.85x	4.94x	4.23x
PEG	-	1.7x	-3.18x	1.1x	0.5x	0.7x	1.87x	1.62x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.77x	0.72x	0.68x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.89x	0.84x	0.78x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.9x	10.7x	9.66x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	14.3x	13.3x	12.1x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	33.5x	26.7x	17.8x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	2.98%	3.75%	5.61%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.278	1.396	1.503
Rate of return	1.22%	2.21%	2.94%	-	5.61%	3.93%	4.3%	4.63%
EPS ²	1.095	1.27	1.19	1.39	1.71	2.094	2.256	2.441
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	61%	61.9%	61.6%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	99,471	106,331	113,402
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,479	8,337	9,104
EBIT ¹	3,084	3,840	3,804	4,307	5,099	6,225	6,697	7,246
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,999	5,409	5,839
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	32.50	32.50	32.50
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	15.59x	0.9x	11.98x	3.91%	2.29B
BEST BUY CO., INC.	14.47x	0.45x	7.09x	4%	20.34B
JB HI-FI LIMITED	16.18x	0.71x	8.05x	4.68%	5.44B
MOBILE WORLD INVESTMENT CORPORATION	10.22x	0.47x	6.35x	2.76%	4.32B
DIEN MAY XANH INVESTMENT	9.17x	-	-	-	3.66B
YAMADA HOLDINGS CO., LTD.	12.83x	0.39x	8.29x	2.55%	3.06B
CECONOMY AG	7.66x	0.14x	2.83x	2.22%	2.4B
CURRYS PLC	10.75x	0.23x	4.06x	2.32%	1.98B
Average	12.11x	0.47x	6.95x	3.21%	5.43B
Weighted average by Cap.	13.21x	0.48x	7.11x	3.65%