Valuation CP AXTRGDS Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
14.40 ^THB	0.00%		-0.69%	-8.28%

09-03	RNG Tech's Unit Becomes Sole Provider of Massage Chair Services at Select Lotus Stores in Thailand	MT
08-10	CP Axtra's Profit Declines in Q2	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	150,158	-	-
Change	-	-4.76%	-32.5%	-0.53%	-42.39%	-8.28%	-	-
Enterprise Value (EV) ¹	515,233	542,014	381,864	386,071	287,235	267,674	272,594	290,400
Change	-	5.2%	-29.55%	1.1%	-25.6%	-6.81%	1.84%	6.53%
P/E	17.6x	54.8x	32.9x	16.9x	17.4x	15.6x	14.5x	13.6x
PBR	0.84x	1.46x	0.98x	0.95x	0.55x	0.5x	0.49x	0.49x
PEG	-	-0.8x	2.7x	0.2x	-0.4x	6.45x	1.88x	2x
Capitalization / Revenue	1.67x	0.9x	0.58x	0.55x	0.31x	0.28x	0.27x	0.27x
EV / Revenue	1.93x	1.16x	0.78x	0.75x	0.55x	0.5x	0.5x	0.52x
EV / EBITDA	32.5x	15.8x	11.1x	10.6x	8.39x	7.55x	7.37x	7.59x
EV / EBIT	49.1x	32.5x	22.9x	20.7x	17.1x	15.4x	15x	15.2x
EV / FCF	35.8x	57.4x	18.5x	52.6x	38x	19.6x	17.1x	18.9x
FCF Yield	2.79%	1.74%	5.4%	1.9%	2.63%	5.11%	5.86%	5.29%
Dividend per Share ²	0.72	0.51	0.57	0.71	0.71	0.6558	0.7096	0.7626
Rate of return	1.71%	1.28%	2.11%	2.61%	4.52%	4.55%	4.93%	5.3%
EPS ²	2.38	0.73	0.82	1.61	0.9	0.9218	0.9928	1.06
Distribution rate	30.3%	69.9%	69.5%	44.1%	78.9%	71.1%	71.5%	71.9%
Net sales ¹	266,435	469,131	489,949	512,042	520,706	531,967	546,577	560,201
EBITDA ¹	15,873	34,252	34,319	36,254	34,252	35,443	37,004	38,249
EBIT ¹	10,494	16,701	16,707	18,633	16,788	17,344	18,192	19,054
Net income ¹	13,687	7,697	8,640	10,569	9,356	9,596	10,330	11,042
Net Debt ¹	70,859	118,801	96,195	101,917	123,521	117,515	122,436	140,241
Reference price ²	42.00	40.00	27.00	27.25	15.70	14.40	14.40	14.40
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	44.78x	1.31x	27.7x	0.57%	408B
THE TJX COMPANIES	24.9x	2.21x	15.74x	1.42%	146B
TARGET CORPORATION	15.05x	0.74x	8.54x	2.93%	70.87B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.27x	0.81x	8.04x	3.25%	43.72B
DOLLARAMA INC.	35.51x	6.59x	20.63x	0.26%	34.63B
DOLLAR GENERAL CORPORATION	15.04x	0.66x	8.19x	2.01%	26.24B
DOLLAR TREE, INC.	14.06x	1.33x	9.88x	-.--%	21.04B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	17.67x	0.81x	9.08x	1.46%	12.99B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	20.17x	0.62x	11.86x	-.--%	11.99B
Average	22.49x	1.68x	13.30x	1.32%	86.17B
Weighted average by Cap.	33.57x	1.60x	20.57x	1.12%