Valuation CP ALL

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
46.75 ^THB	-1.06%		-4.59%	+7.47%

06-25	CP All Completes Liquidation of Unit All Bake and Brew	MT
05-27	Cp All clarify businesses and operations of Counter Service Co., others, is proceeding	RE

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	739,543	720,745	717,266
Change	-	-0.24%	-14.55%	-3.4%	-10.41%	11.99%	-2.54%	-0.48%
P/E	44.4x	49.1x	27.9x	20.1x	14x	13.7x	12.6x	11.7x
PBR	5.09x	6.09x	4.53x	3.95x	2.83x	2.77x	2.49x	2.25x
PEG	-	10.88x	0.6x	0.5x	1.2x	1.3x	1.46x	1.49x
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	0.71x	0.66x	0.63x
EV / EBITDA	20.8x	12.3x	9.78x	8.45x	7.29x	7.85x	7.25x	6.84x
EV / EBIT	49.2x	24.9x	18.4x	14.7x	12.5x	13x	12x	11.2x
EV / FCF	27.8x	20.2x	12.1x	13.8x	13.3x	15.5x	15.7x	14.6x
FCF Yield	3.6%	4.95%	8.24%	7.22%	7.54%	6.43%	6.36%	6.86%
Dividend per Share ²	0.6	0.75	1	1	1.65	1.744	1.903	2.069
Rate of return	1.02%	1.1%	1.79%	1.79%	3.79%	3.73%	4.07%	4.43%
EPS ²	1.33	1.39	2.01	2.77	3.1	3.415	3.71	4.002
Distribution rate	45.1%	54%	49.8%	36.1%	53.2%	51.1%	51.3%	51.7%
Net sales ¹	565,207	829,099	895,281	958,998	990,663	1,041,480	1,087,941	1,135,040
EBITDA ¹	42,992	72,352	78,034	87,269	90,540	94,190	99,453	104,801
EBIT ¹	18,196	35,808	41,451	50,064	52,764	56,704	60,121	63,840
Net income ¹	12,985	13,272	18,482	25,346	28,206	30,713	33,195	35,644
Net Debt ¹	365,143	279,928	260,029	236,312	272,710	322,930	304,132	300,653
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.($)
CP ALL	13.69x	0.71x	7.85x	3.73%	12.52B
WALMART INC.	39.28x	1.27x	19.46x	0.88%	906B
LOBLAW COMPANIES LIMITED	28.27x	1.2x	10.41x	0.96%	52.65B
SYSCO CORPORATION	20.92x	0.62x	11.84x	2.57%	40.09B
TESCO PLC	15.53x	0.53x	7.83x	3.32%	39.46B
KROGER CO. (THE)	11.99x	0.34x	6.29x	2.44%	37.09B
AHOLD DELHAIZE N.V.	13.17x	0.5x	6.27x	3.53%	36.13B
WOOLWORTHS GROUP LIMITED	46.51x	0.91x	10.63x	2.34%	34.12B
GEORGE WESTON LIMITED	22.14x	0.74x	6.36x	1.39%	26.83B
AEON CO., LTD.	50.89x	0.62x	10.42x	1.06%	23.6B
Average	26.24x	0.74x	9.74x	2.22%	120.89B
Weighted average by Cap.	35.58x	1.13x	16.80x	1.23%