|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 43.50 THB | +1.16% |
|
+2.35% | - |
| 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 | 387,650 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | 0% | - | - |
| Enterprise Value (EV) 1 | 895,146 | 893,025 | 763,083 | 737,120 | 660,360 | 718,599 | 692,322 | 678,182 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 8.82% | -3.66% | -2.04% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 12.6x | 11.6x | 10.8x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.55x | 2.3x | 2.09x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.1x | 1.36x | 1.33x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.38x | 0.36x | 0.34x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.7x | 0.64x | 0.6x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.6x | 6.99x | 6.51x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 12.7x | 11.6x | 10.7x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 21.1x | 14.6x | 13.1x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 4.74% | 6.86% | 7.61% |
| Dividend per Share 2 | 0.6 | 0.75 | 1 | 1 | 1.65 | 1.753 | 1.9 | 2.088 |
| Rate of return | 1.02% | 1.1% | 1.79% | 1.79% | 3.79% | 4.03% | 4.37% | 4.8% |
| EPS 2 | 1.33 | 1.39 | 2.01 | 2.77 | 3.1 | 3.442 | 3.735 | 4.038 |
| Distribution rate | 45.1% | 54% | 49.8% | 36.1% | 53.2% | 50.9% | 50.9% | 51.7% |
| Net sales 1 | 565,207 | 829,099 | 895,281 | 958,998 | 990,663 | 1,031,878 | 1,085,810 | 1,131,664 |
| EBITDA 1 | 42,992 | 72,352 | 78,034 | 87,269 | 90,540 | 94,582 | 99,031 | 104,154 |
| EBIT 1 | 18,196 | 35,808 | 41,451 | 50,064 | 52,764 | 56,379 | 59,826 | 63,564 |
| Net income 1 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | 30,882 | 33,538 | 36,031 |
| Net Debt 1 | 365,143 | 279,928 | 260,029 | 236,312 | 272,710 | 330,949 | 304,672 | 290,532 |
| Reference price 2 | 59.00 | 68.25 | 56.00 | 55.75 | 43.50 | 43.50 | 43.50 | 43.50 |
| 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 | 2/24/22 | 2/23/23 | 2/23/24 | 2/25/25 | 2/25/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.49x | 0.69x | 7.55x | 4.08% | 11.37B | |
| 40.38x | 1.29x | 19.79x | 0.86% | 922B | |
| 25.37x | 1.22x | 10.56x | 0.93% | 52.95B | |
| 16.79x | 0.59x | 8.46x | 3.07% | 43.17B | |
| 16.9x | 0.68x | 12.6x | 2.73% | 39.83B | |
| 12.58x | 0.35x | 6.47x | 2.38% | 37.26B | |
| 21.66x | 0.9x | 6.05x | 5.84% | 36.41B | |
| 27.04x | 0.84x | 9.7x | 2.73% | 33.6B | |
| 12.07x | 0.46x | 5.87x | 3.9% | 31.32B | |
| 15.93x | 0.63x | 7.22x | 2.96% | 28.58B | |
| Average | 20.12x | 0.77x | 9.43x | 2.95% | 123.61B | |
| Weighted average by Cap. | 34.87x | 1.15x | 16.93x | 1.4% |
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
