|
End-of-day quote
Thailand S.E.
05/11/2026
|
5-day change | 1st Jan Change | ||
| 46.25 THB | +5.11% |
|
+4.52% | +6.32% |
| 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 | 412,157 | - | - |
| Change | - | 15.68% | -17.95% | -0.45% | -22.59% | 6.32% | - | - |
| Enterprise Value (EV) 1 | 895,146 | 893,025 | 763,083 | 737,120 | 660,360 | 739,400 | 712,807 | 699,136 |
| Change | - | -0.24% | -14.55% | -3.4% | -10.41% | 11.97% | -3.6% | -1.92% |
| P/E | 44.4x | 49.1x | 27.9x | 20.1x | 14x | 13.5x | 12.4x | 11.5x |
| PBR | 5.09x | 6.09x | 4.53x | 3.95x | 2.83x | 2.72x | 2.44x | 2.22x |
| PEG | - | 10.88x | 0.6x | 0.5x | 1.2x | 1.3x | 1.46x | 1.45x |
| Capitalization / Revenue | 0.94x | 0.74x | 0.56x | 0.52x | 0.39x | 0.4x | 0.38x | 0.36x |
| EV / Revenue | 1.58x | 1.08x | 0.85x | 0.77x | 0.67x | 0.71x | 0.66x | 0.62x |
| EV / EBITDA | 20.8x | 12.3x | 9.78x | 8.45x | 7.29x | 7.84x | 7.23x | 6.76x |
| EV / EBIT | 49.2x | 24.9x | 18.4x | 14.7x | 12.5x | 13.1x | 12x | 11.1x |
| EV / FCF | 27.8x | 20.2x | 12.1x | 13.8x | 13.3x | 23.3x | 15.6x | 14.1x |
| FCF Yield | 3.6% | 4.95% | 8.24% | 7.22% | 7.54% | 4.3% | 6.41% | 7.08% |
| 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% | 3.76% | 4.08% | 4.48% |
| 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 | 46.25 | 46.25 | 46.25 |
| 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 | 24/02/22 | 23/02/23 | 23/02/24 | 25/02/25 | 25/02/26 | - | - | - |
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% | 11.65B | |
| 44.88x | 1.43x | 21.88x | 0.77% | 1,025B | |
| 27.19x | 1.3x | 11.31x | 0.87% | 58.02B | |
| 17.65x | 0.61x | 8.8x | 2.92% | 46.47B | |
| 13.75x | 0.37x | 6.9x | 2.19% | 40.73B | |
| 22.92x | 0.99x | 6.61x | 5.04% | 39.66B | |
| 16.16x | 0.52x | 9.8x | 2.85% | 37.85B | |
| 27.82x | 0.85x | 9.89x | 2.66% | 34.5B | |
| 12.92x | 0.48x | 6.08x | 3.66% | 33.29B | |
| 17.21x | 0.66x | 7.61x | 2.74% | 30.9B | |
| Average | 21.33x | 0.79x | 9.65x | 2.77% | 135.79B | |
| Weighted average by Cap. | 38.70x | 1.26x | 18.61x | 1.27% |
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
