|
End-of-day quote
Thailand S.E.
2026-11-04
|
5-day change | 1st Jan Change | ||
| 44.00 THB | 0.00% |
|
0.00% | +1.15% |
| 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 | 392,106 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | 1.15% | - | - |
| Enterprise Value (EV) 1 | 895,146 | 893,025 | 763,083 | 737,120 | 660,360 | 719,349 | 692,756 | 679,085 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 8.93% | -3.7% | -1.97% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 12.8x | 11.8x | 10.9x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.59x | 2.32x | 2.11x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.2x | 1.39x | 1.37x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.38x | 0.36x | 0.35x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.69x | 0.64x | 0.6x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.63x | 7.03x | 6.56x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 12.8x | 11.7x | 10.8x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 22.6x | 15.2x | 13.7x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 4.42% | 6.6% | 7.29% |
| Dividend per Share 2 | 0.6 | 0.75 | 1 | 1 | 1.65 | 1.739 | 1.885 | 2.071 |
| Rate of return | 1.02% | 1.1% | 1.79% | 1.79% | 3.79% | 3.95% | 4.28% | 4.71% |
| EPS 2 | 1.33 | 1.39 | 2.01 | 2.77 | 3.1 | 3.434 | 3.726 | 4.022 |
| Distribution rate | 45.1% | 54% | 49.8% | 36.1% | 53.2% | 50.7% | 50.6% | 51.5% |
| Net sales 1 | 565,207 | 829,099 | 895,281 | 958,998 | 990,663 | 1,037,298 | 1,086,954 | 1,132,695 |
| EBITDA 1 | 42,992 | 72,352 | 78,034 | 87,269 | 90,540 | 94,295 | 98,582 | 103,446 |
| EBIT 1 | 18,196 | 35,808 | 41,451 | 50,064 | 52,764 | 56,241 | 59,460 | 63,054 |
| Net income 1 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | 30,724 | 33,439 | 35,873 |
| Net Debt 1 | 365,143 | 279,928 | 260,029 | 236,312 | 272,710 | 327,243 | 300,650 | 286,979 |
| Reference price 2 | 59.00 | 68.25 | 56.00 | 55.75 | 43.50 | 44.00 | 44.00 | 44.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.81x | 0.69x | 7.63x | 3.95% | 11.61B | |
| 43.38x | 1.38x | 21.19x | 0.8% | 991B | |
| 26.76x | 1.28x | 11.14x | 0.88% | 56.96B | |
| 17.18x | 0.6x | 8.62x | 3% | 45.07B | |
| 13.32x | 0.36x | 6.74x | 2.26% | 39.46B | |
| 15.47x | 0.64x | 12.48x | 2.99% | 36.46B | |
| 22.7x | 0.97x | 6.45x | 5.09% | 38.54B | |
| 27.48x | 0.85x | 9.8x | 2.69% | 33.91B | |
| 12.12x | 0.46x | 5.87x | 3.91% | 31.45B | |
| 17.09x | 0.66x | 7.58x | 2.76% | 30.69B | |
| Average | 20.83x | 0.79x | 9.75x | 2.83% | 131.48B | |
| Weighted average by Cap. | 37.44x | 1.23x | 18.12x | 1.3% |
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
