Valuation CP ALL OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:11:34 2026-05-22 EDT			5-day change	1st Jan Change
1.550 ^USD	+6.90%		-.--%	-0.64%

05-27	Cp All clarify businesses and operations of Counter Service Co., others, is proceeding	RE
05-14	CP ALL Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	416,613	-	-
Change	-	15.68%	-17.95%	-0.45%	-22.59%	7.47%	-	-
Enterprise Value (EV) ¹	895,146	893,025	763,083	737,120	660,360	755,864	703,968	695,951
Change	-	-0.24%	-14.55%	-3.4%	-10.41%	14.46%	-6.87%	-1.14%
P/E	44.4x	49.1x	27.9x	20.1x	14x	13.7x	12.5x	11.4x
PBR	5.09x	6.09x	4.53x	3.95x	2.83x	2.75x	2.47x	2.23x
PEG	-	10.88x	0.6x	0.5x	1.2x	1.3x	1.34x	1.15x
Capitalization / Revenue	0.94x	0.74x	0.56x	0.52x	0.39x	0.4x	0.38x	0.37x
EV / Revenue	1.58x	1.08x	0.85x	0.77x	0.67x	0.72x	0.65x	0.61x
EV / EBITDA	20.8x	12.3x	9.78x	8.45x	7.29x	8.03x	7.05x	6.6x
EV / EBIT	49.2x	24.9x	18.4x	14.7x	12.5x	13.3x	11.7x	10.9x
EV / FCF	27.8x	20.2x	12.1x	13.8x	13.3x	13.2x	15.3x	14.1x
FCF Yield	3.6%	4.95%	8.24%	7.22%	7.54%	7.6%	6.54%	7.1%
Dividend per Share ²	0.6	0.75	1	1	1.65	1.764	1.908	2.103
Rate of return	1.02%	1.1%	1.79%	1.79%	3.79%	3.77%	4.08%	4.5%
EPS ²	1.33	1.39	2.01	2.77	3.1	3.422	3.743	4.113
Distribution rate	45.1%	54%	49.8%	36.1%	53.2%	51.5%	51%	51.1%
Net sales ¹	565,207	829,099	895,281	958,998	990,663	1,042,594	1,089,429	1,133,159
EBITDA ¹	42,992	72,352	78,034	87,269	90,540	94,181	99,846	105,500
EBIT ¹	18,196	35,808	41,451	50,064	52,764	56,779	60,254	64,043
Net income ¹	12,985	13,272	18,482	25,346	28,206	30,684	33,311	36,250
Net Debt ¹	365,143	279,928	260,029	236,312	272,710	339,251	287,355	279,338
Reference price ²	59.00	68.25	56.00	55.75	43.50	46.75	46.75	46.75
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.	40.64x	1.31x	20.02x	0.84%	940B
LOBLAW COMPANIES LIMITED	28.5x	1.21x	10.52x	0.95%	53.49B
KROGER CO. (THE)	12.05x	0.35x	6.33x	2.32%	37.87B
TESCO PLC	15.04x	0.52x	7.7x	3.42%	38.48B
SYSCO CORPORATION	19.62x	0.58x	11.19x	2.73%	37.78B
AHOLD DELHAIZE N.V.	12.92x	0.49x	6.21x	3.61%	36.1B
WOOLWORTHS GROUP LIMITED	43.67x	0.87x	10.15x	2.49%	32.62B
GEORGE WESTON LIMITED	22.67x	0.76x	6.38x	1.29%	27.68B
AEON CO., LTD.	50.42x	0.72x	12.02x	1.07%	23.58B
Average	27.28x	0.76x	10.06x	2.08%	136.41B
Weighted average by Cap.	36.83x	1.17x	17.39x	1.17%