|
End-of-day quote
Thailand S.E.
06/10/2026
|
5-day change | 1st Jan Change | ||
| 42.50 THB | -1.16% |
|
-2.86% | -2.30% |
| 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 | 378,739 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | -2.3% | - | - |
| Enterprise Value (EV) 1 | 895,146 | 893,025 | 763,083 | 737,120 | 660,360 | 705,983 | 678,884 | 664,433 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 6.91% | -3.84% | -2.13% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 12.3x | 11.4x | 10.5x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.48x | 2.24x | 2.04x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.1x | 1.36x | 1.3x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.37x | 0.35x | 0.33x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.68x | 0.62x | 0.59x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.45x | 6.85x | 6.38x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 12.5x | 11.3x | 10.5x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 20.2x | 13.5x | 11.6x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 4.94% | 7.39% | 8.61% |
| Dividend per Share 2 | 0.6 | 0.75 | 1 | 1 | 1.65 | 1.739 | 1.901 | 2.094 |
| Rate of return | 1.02% | 1.1% | 1.79% | 1.79% | 3.79% | 4.09% | 4.47% | 4.93% |
| EPS 2 | 1.33 | 1.39 | 2.01 | 2.77 | 3.1 | 3.445 | 3.735 | 4.037 |
| Distribution rate | 45.1% | 54% | 49.8% | 36.1% | 53.2% | 50.5% | 50.9% | 51.9% |
| Net sales 1 | 565,207 | 829,099 | 895,281 | 958,998 | 990,663 | 1,032,738 | 1,086,936 | 1,132,896 |
| EBITDA 1 | 42,992 | 72,352 | 78,034 | 87,269 | 90,540 | 94,815 | 99,080 | 104,130 |
| EBIT 1 | 18,196 | 35,808 | 41,451 | 50,064 | 52,764 | 56,515 | 59,826 | 63,564 |
| Net income 1 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | 31,141 | 33,525 | 36,146 |
| Net Debt 1 | 365,143 | 279,928 | 260,029 | 236,312 | 272,710 | 327,244 | 300,145 | 285,695 |
| Reference price 2 | 59.00 | 68.25 | 56.00 | 55.75 | 43.50 | 42.50 | 42.50 | 42.50 |
| 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 | 24/02/22 | 23/02/23 | 23/02/24 | 25/02/25 | 25/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.45x | 0.69x | 7.48x | 4.05% | 11.38B | |
| 36.52x | 1.18x | 18x | 0.95% | 834B | |
| 23.86x | 1.15x | 9.96x | 0.99% | 49.91B | |
| 15.41x | 0.53x | 7.8x | 3.33% | 38.72B | |
| 15.29x | 0.61x | 11.44x | 2.9% | 37.57B | |
| 20.59x | 0.88x | 5.9x | 6.14% | 35.97B | |
| 11.71x | 0.33x | 6.16x | 2.55% | 34.71B | |
| 26.14x | 0.82x | 9.45x | 2.82% | 32.53B | |
| 11.77x | 0.46x | 5.77x | 4% | 30.81B | |
| 16.05x | 0.58x | 6.65x | 2.99% | 26.59B | |
| Average | 18.98x | 0.72x | 8.86x | 3.07% | 113.18B | |
| Weighted average by Cap. | 31.58x | 1.05x | 15.38x | 1.53% |
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
