Valuation Com7

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
30.25 ^THB	+0.83%		-0.82%	+54.34%

17/07	Krungsri Securities Starts Com7 at Buy With THB35 Price Target	MT
07/07	Plan B Media Public Company Limited acquired 7.12% stake in Com7 Public Company Limited from Phongsak Thamthatcharee and others.	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	71,320	-	-
Change	-	-17.34%	-30%	8.91%	-25.25%	54.34%	-	-
Enterprise Value (EV) ¹	100,922	85,405	63,471	69,379	53,790	80,530	79,115	77,506
Change	-	-15.37%	-25.68%	9.31%	-22.47%	49.71%	-1.76%	-2.03%
P/E	37.3x	26.8x	20x	18.9x	11.5x	15.6x	14.4x	13.6x
PBR	18.6x	11.3x	7.05x	7.11x	4.28x	5.63x	4.75x	4.09x
PEG	-	1.7x	-3.18x	1.1x	0.5x	1.2x	1.6x	2.34x
Capitalization / Revenue	1.92x	1.29x	0.82x	0.78x	0.53x	0.75x	0.71x	0.68x
EV / Revenue	1.97x	1.36x	0.91x	0.88x	0.62x	0.85x	0.78x	0.74x
EV / EBITDA	26.1x	18.4x	13.5x	13x	8.6x	11.3x	10.2x	9.4x
EV / EBIT	32.7x	22.2x	16.7x	16.1x	10.5x	13.8x	12.5x	11.5x
EV / FCF	385x	74.2x	1,307x	40.8x	11.2x	23.5x	19.4x	15.5x
FCF Yield	0.26%	1.35%	0.08%	2.45%	8.92%	4.26%	5.14%	6.46%
Dividend per Share ²	0.5	0.75	0.7	-	1.1	1.176	1.28	1.351
Rate of return	1.22%	2.21%	2.94%	-	5.61%	3.89%	4.23%	4.47%
EPS ²	1.095	1.27	1.19	1.39	1.71	1.934	2.108	2.23
Distribution rate	45.7%	59.1%	58.8%	-	64.3%	60.8%	60.7%	60.6%
Net sales ¹	51,126	62,733	69,559	79,074	87,255	94,913	100,887	105,326
EBITDA ¹	3,872	4,636	4,712	5,328	6,252	7,138	7,754	8,245
EBIT ¹	3,084	3,840	3,804	4,307	5,099	5,837	6,326	6,752
Net income ¹	2,630	3,038	2,857	3,307	4,064	4,635	5,026	5,350
Net Debt ¹	2,822	4,315	6,708	7,560	7,579	9,209	7,794	6,186
Reference price ²	40.88	34.00	23.80	26.25	19.60	30.25	30.25	30.25
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	27/2/22	23/2/23	22/2/24	24/2/25	26/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COM7	15.64x	0.85x	11.28x	3.89%	2.16B
PT ERAJAYA SWASEMBADA TBK	5.5x	0.12x	3.04x	5.06%	405M
Average	10.57x	0.48x	7.16x	4.48%	1.28B
Weighted average by Cap.	14.04x	0.73x	9.98x	4.07%