Valuation Copperwired

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
2.320 ^THB	+0.87%		+0.87%	+16.00%

08-07	Copperwired Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Copperwired Public Company Limited Declares Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,212	3,660	2,376	1,464	1,428	1,200
Change	-	201.98%	-35.08%	-38.38%	-2.46%	-15.97%
Enterprise Value (EV) ¹	1,291	4,074	2,731	1,929	2,021	2,275
Change	-	215.62%	-32.97%	-29.38%	4.81%	12.56%
P/E	22.1x	42.7x	26.5x	11.3x	13.8x	9.42x
PBR	1.75x	4.99x	3.06x	1.71x	1.68x	1.36x
PEG	-	0.8x	5.54x	0.3x	-0.7x	0.4x
Capitalization / Revenue	0.36x	0.7x	0.32x	0.2x	0.16x	0.11x
EV / Revenue	0.39x	0.78x	0.37x	0.26x	0.23x	0.21x
EV / EBITDA	11.9x	24.2x	12.3x	8.39x	9.08x	8.13x
EV / EBIT	17.4x	33.4x	18.7x	11.6x	12.7x	11.5x
EV / FCF	-13.1x	16.7x	10.7x	9.69x	8.25x	17.3x
FCF Yield	-7.66%	6%	9.38%	10.3%	12.1%	5.8%
Dividend per Share ²	0.08	0.08	0.08	0.08	0.16	0.19
Rate of return	3.96%	1.31%	2.02%	3.28%	6.72%	9.5%
EPS ²	0.0913	0.1428	0.1496	0.2154	0.1729	0.2124
Distribution rate	87.6%	56%	53.5%	37.1%	92.5%	89.5%
Net sales ¹	3,338	5,247	7,319	7,488	8,810	10,782
EBITDA ¹	108.2	168.6	221.2	229.9	222.6	280
EBIT ¹	74.13	122	145.9	166.6	159	198.5
Net income ¹	54.78	85.68	89.78	129.3	103.8	127.4
Net Debt ¹	78.92	414.5	355	464.6	593.5	1,075
Reference price ²	2.020	6.100	3.960	2.440	2.380	2.000
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	600,000	600,000
Announcement Date	22/02/21	23/02/22	24/02/23	19/02/24	24/02/25	26/02/26

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.($)
COPPERWIRED	-	-	-	-	41.46M
BEST BUY CO., INC.	13.09x	0.4x	6.39x	4.39%	18.45B
JB HI-FI LIMITED	16.13x	0.71x	8.03x	4.69%	5.36B
MOBILE WORLD INVESTMENT CORPORATION	9.85x	0.45x	6.07x	2.86%	4.14B
DIEN MAY XANH INVESTMENT	9.45x	-	-	-	3.76B
YAMADA HOLDINGS CO., LTD.	12.92x	0.38x	8.21x	2.63%	2.98B
CECONOMY AG	8.12x	0.14x	2.87x	2.24%	2.4B
COM7	14.77x	0.86x	11.39x	4.16%	2.14B
Average	12.04x	0.49x	7.16x	3.49%	4.91B
Weighted average by Cap.	12.59x	0.46x	6.82x	3.95%