Valuation CP AXTRGDS Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-29			5-day change	1st Jan Change
14.10 ^THB	-0.70%		-0.70%	-10.19%

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	147,030	-	-
Change	-	-4.76%	-32.5%	-0.53%	-42.39%	-10.19%	-	-
Enterprise Value (EV) ¹	515,233	542,014	381,864	386,071	287,235	271,503	269,386	275,474
Change	-	5.2%	-29.55%	1.1%	-25.6%	-5.48%	-0.78%	2.26%
P/E	17.6x	54.8x	32.9x	16.9x	17.4x	16.3x	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	-3.94x	1.1x	2.08x
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	0.51x	0.49x	0.49x
EV / EBITDA	32.5x	15.8x	11.1x	10.6x	8.39x	7.91x	7.44x	7.38x
EV / EBIT	49.1x	32.5x	22.9x	20.7x	17.1x	16.3x	15x	14.6x
EV / FCF	35.8x	57.4x	18.5x	52.6x	38x	21.3x	17.9x	18.3x
FCF Yield	2.79%	1.74%	5.4%	1.9%	2.63%	4.7%	5.58%	5.48%
Dividend per Share ²	0.72	0.51	0.57	0.71	0.71	0.6444	0.719	0.766
Rate of return	1.71%	1.28%	2.11%	2.61%	4.52%	4.57%	5.1%	5.43%
EPS ²	2.38	0.73	0.82	1.61	0.9	0.8628	0.9779	1.041
Distribution rate	30.3%	69.9%	69.5%	44.1%	78.9%	74.7%	73.5%	73.6%
Net sales ¹	266,435	469,131	489,949	512,042	520,706	531,016	544,966	559,012
EBITDA ¹	15,873	34,252	34,319	36,254	34,252	34,327	36,186	37,330
EBIT ¹	10,494	16,701	16,707	18,633	16,788	16,669	17,961	18,826
Net income ¹	13,687	7,697	8,640	10,569	9,356	8,935	10,123	10,882
Net Debt ¹	70,859	118,801	96,195	101,917	123,521	124,473	122,356	128,444
Reference price ²	42.00	40.00	27.00	27.25	15.70	14.10	14.10	14.10
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.($)
COSTCO WHOLESALE CORPORATION	43.09x	1.27x	26.32x	0.61%	435B
THE TJX COMPANIES	26.02x	2.31x	16.5x	1.37%	152B
TARGET CORPORATION	14.29x	0.71x	8.21x	3.12%	67.67B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.1x	0.86x	8.56x	2.79%	44.66B
DOLLARAMA INC.	39x	7.18x	22.49x	0.23%	38.62B
DOLLAR GENERAL CORPORATION	15.95x	0.7x	8.64x	1.9%	27.84B
DOLLAR TREE, INC.	15.96x	1.47x	10.89x	-.--%	23.86B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	18.88x	0.86x	9.65x	1.39%	13.78B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	21.98x	0.66x	12.72x	-.--%	13.07B
Average	23.47x	1.78x	13.78x	1.27%	90.8B
Weighted average by Cap.	33.39x	1.64x	20.29x	1.09%