Valuation CP ALL Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
45.25 ^THB	0.00%		-2.16%	+4.02%

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

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	403,246	-	-
Change	-	15.68%	-17.95%	-0.45%	-22.59%	4.02%	-	-
Enterprise Value (EV) ¹	895,146	893,025	763,083	737,120	660,360	685,212	707,655	693,455
Change	-	-0.24%	-14.55%	-3.4%	-10.41%	3.76%	3.28%	-2.01%
P/E	44.4x	49.1x	27.9x	20.1x	14x	13.3x	12.1x	11.2x
PBR	5.09x	6.09x	4.53x	3.95x	2.83x	2.66x	2.4x	2.19x
PEG	-	10.88x	0.6x	0.5x	1.2x	1.3x	1.28x	1.38x
Capitalization / Revenue	0.94x	0.74x	0.56x	0.52x	0.39x	0.39x	0.37x	0.36x
EV / Revenue	1.58x	1.08x	0.85x	0.77x	0.67x	0.66x	0.65x	0.61x
EV / EBITDA	20.8x	12.3x	9.78x	8.45x	7.29x	7.24x	7.13x	6.66x
EV / EBIT	49.2x	24.9x	18.4x	14.7x	12.5x	12.3x	11.8x	10.9x
EV / FCF	27.8x	20.2x	12.1x	13.8x	13.3x	13.7x	15.5x	13.7x
FCF Yield	3.6%	4.95%	8.24%	7.22%	7.54%	7.3%	6.47%	7.29%
Dividend per Share ²	0.6	0.75	1	1	1.65	1.767	1.905	2.096
Rate of return	1.02%	1.1%	1.79%	1.79%	3.79%	3.9%	4.21%	4.63%
EPS ²	1.33	1.39	2.01	2.77	3.1	3.41	3.732	4.035
Distribution rate	45.1%	54%	49.8%	36.1%	53.2%	51.8%	51%	51.9%
Net sales ¹	565,207	829,099	895,281	958,998	990,663	1,033,212	1,086,519	1,132,536
EBITDA ¹	42,992	72,352	78,034	87,269	90,540	94,689	99,224	104,112
EBIT ¹	18,196	35,808	41,451	50,064	52,764	55,510	60,011	63,653
Net income ¹	12,985	13,272	18,482	25,346	28,206	30,710	33,438	36,031
Net Debt ¹	365,143	279,928	260,029	236,312	272,710	281,967	304,409	290,210
Reference price ²	59.00	68.25	56.00	55.75	43.50	45.25	45.25	45.25
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	2/24/22	2/23/23	2/23/24	2/25/25	2/25/26	-	-	-

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.($)
WALMART INC.	37.53x	1.21x	18.51x	0.92%	858B
LOBLAW COMPANIES LIMITED	23.79x	1.14x	9.94x	1%	50.97B
TESCO PLC	15.73x	0.54x	7.92x	3.27%	40.3B
SYSCO CORPORATION	15.94x	0.63x	11.77x	2.79%	39.16B
KROGER CO. (THE)	12.3x	0.34x	6.45x	2.39%	37.1B
WOOLWORTHS GROUP LIMITED	26.62x	0.83x	9.59x	2.77%	33.89B
AHOLD DELHAIZE N.V.	11.91x	0.46x	5.79x	3.95%	32.24B
GEORGE WESTON LIMITED	20.39x	0.76x	6.32x	1.27%	26.63B
AEON CO., LTD.	51.91x	0.56x	9.39x	1.09%	24.11B
Average	24.01x	0.72x	9.52x	2.16%	126.88B
Weighted average by Cap.	33.44x	1.08x	16.03x	1.27%