Valuation CP AXTRGDS

Stocks

End-of-day quote Thailand S.E. 2026-10-26			5-day change	1st Jan Change
14.20 ^THB	0.00%		+1.43%	-9.55%

10-09	Krungthai XSpring Downgrades CP Axtra to Neutral from Outperform; Price Target is THB15.40	MT
09-03	RNG Tech's Unit Becomes Sole Provider of Massage Chair Services at Select Lotus Stores in Thailand	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	444,374	423,213	285,669	284,154	163,714	148,073	-	-
Change	-	-4.76%	-32.5%	-0.53%	-42.39%	-9.55%	-	-
Enterprise Value (EV) ¹	515,233	542,014	381,864	386,071	287,235	265,048	270,429	276,517
Change	-	5.2%	-29.55%	1.1%	-25.6%	-7.72%	2.03%	2.25%
P/E	17.6x	54.8x	32.9x	16.9x	17.4x	16.1x	14.4x	13.5x
PBR	0.84x	1.46x	0.98x	0.95x	0.55x	0.49x	0.48x	0.48x
PEG	-	-0.8x	2.7x	0.2x	-0.4x	-7.48x	1.2x	1.92x
Capitalization / Revenue	1.67x	0.9x	0.58x	0.55x	0.31x	0.28x	0.27x	0.26x
EV / Revenue	1.93x	1.16x	0.78x	0.75x	0.55x	0.5x	0.5x	0.49x
EV / EBITDA	32.5x	15.8x	11.1x	10.6x	8.39x	7.56x	7.34x	7.24x
EV / EBIT	49.1x	32.5x	22.9x	20.7x	17.1x	15.7x	15x	14.5x
EV / FCF	35.8x	57.4x	18.5x	52.6x	38x	20.8x	17.2x	18.1x
FCF Yield	2.79%	1.74%	5.4%	1.9%	2.63%	4.81%	5.81%	5.52%
Dividend per Share ²	0.72	0.51	0.57	0.71	0.71	0.6557	0.7236	0.7743
Rate of return	1.71%	1.28%	2.11%	2.61%	4.52%	4.62%	5.1%	5.45%
EPS ²	2.38	0.73	0.82	1.61	0.9	0.8806	0.9846	1.054
Distribution rate	30.3%	69.9%	69.5%	44.1%	78.9%	74.5%	73.5%	73.5%
Net sales ¹	266,435	469,131	489,949	512,042	520,706	530,789	544,883	558,948
EBITDA ¹	15,873	34,252	34,319	36,254	34,252	35,049	36,838	38,216
EBIT ¹	10,494	16,701	16,707	18,633	16,788	16,935	18,065	19,014
Net income ¹	13,687	7,697	8,640	10,569	9,356	9,125	10,199	11,017
Net Debt ¹	70,859	118,801	96,195	101,917	123,521	116,976	122,356	128,444
Reference price ²	42.00	40.00	27.00	27.25	15.70	14.20	14.20	14.20
Nbr of stocks (in thousands)	10,580,324	10,580,324	10,580,324	10,427,662	10,427,662	10,427,662	-	-
Announcement Date	2/18/22	2/20/23	2/14/24	2/18/25	2/23/26	-	-	-

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 AXTRGDS	16.13x	0.5x	7.56x	4.62%	4.39B
COSTCO WHOLESALE CORPORATION	43.99x	1.3x	26.9x	0.62%	445B
THE TJX COMPANIES	27.27x	2.43x	17.31x	1.3%	160B
TARGET CORPORATION	14.65x	0.73x	8.39x	2.99%	69.4B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.96x	0.89x	8.92x	3.01%	46.83B
DOLLARAMA INC.	40.05x	7.36x	23.06x	0.23%	39.8B
DOLLAR GENERAL CORPORATION	16.78x	0.73x	9.04x	1.8%	29.27B
DOLLAR TREE, INC.	15.73x	1.45x	10.76x	-.--%	23.51B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	19.28x	0.87x	9.85x	1.36%	14.2B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	22.48x	0.67x	12.97x	-.--%	13.37B
Average	23.33x	1.69x	13.48x	1.59%	84.49B
Weighted average by Cap.	34.11x	1.69x	20.72x	1.1%