No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THBm | 525,884 | 565,060 | 829,099 | 895,281 | 958,998 | 990,663 | N/A | N/A |
| Operating profit | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | THBm | 16,102 | 12,985 | 13,272 | 18,482 | 25,346 | 28,206 | N/A | N/A |
| EPS reported | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | THBm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | THB | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Operating primarily in Thailand, CP ALL Public Company Limited and its subsidiaries manage and franchise 7-Eleven convenience stores to other retailers. The company's activities are structured into three main segments: Wholesale Business, Retail Business, and the Management of Rental Spaces in Shopping Centers. The Wholesale segment handles the import, export, and distribution of frozen and chilled foods with delivery options, and specializes in retailing consumer products like fresh and dry goods under the Makro brand. The Retail segment oversees the domestic supply chain, distribution, logistics, and brand equity, offering a diverse range of products from local, international, and small-to-medium enterprise brands. Meanwhile, the Management of Rental Spaces segment is responsible for operating and leasing commercial properties and retail units within shopping complexes. Beyond these core areas, CP ALL also engages in the sale and maintenance of retail equipment, runs cash-and-carry, catalog, and e-commerce operations, provides marketing, advertising, IT, and R&D services, and acts as a broker for bill payment collection, life, and non-life insurance. Furthermore, the company offers educational services, training programs, business seminars, and consultations from healthcare and medical specialists. As of December 31, 2021, CP ALL Public Company Limited boasted a network of 13,134 stores. Established in 1988 with its headquarters in Bangkok, Thailand, the company was previously named C.P. Seven Eleven Public Company Limited.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
CP ALL Public Company Limited (CPALL.BK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Operating primarily in Thailand, CP ALL Public Company Limited and its subsidiaries manage and franchise 7-Eleven convenience stores to other retailers. The company's activities are structured into three main segments: Wholesale Business, Retail Business, and the Management of Rental Spaces in Shopping Centers. The Wholesale segment handles the import, export, and distribution of frozen and chilled foods with delivery options, and specializes in retailing consumer products like fresh and dry goods under the Makro brand. The Retail segment oversees the domestic supply chain, distribution, logistics, and brand equity, offering a diverse range of products from local, international, and small-to-medium enterprise brands. Meanwhile, the Management of Rental Spaces segment is responsible for operating and leasing commercial properties and retail units within shopping complexes. Beyond these core areas, CP ALL also engages in the sale and maintenance of retail equipment, runs cash-and-carry, catalog, and e-commerce operations, provides marketing, advertising, IT, and R&D services, and acts as a broker for bill payment collection, life, and non-life insurance. Furthermore, the company offers educational services, training programs, business seminars, and consultations from healthcare and medical specialists. As of December 31, 2021, CP ALL Public Company Limited boasted a network of 13,134 stores. Established in 1988 with its headquarters in Bangkok, Thailand, the company was previously named C.P. Seven Eleven Public Company Limited.
