Loading...

CP ALL

BST:LVN
Snowflake Description

Established dividend payer with proven track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
LVN
BST
฿696B
Market Cap
  1. Home
  2. DE
  3. Consumer Retailing
Company description

CP ALL Public Company Limited, together with its subsidiaries, operates and franchises convenience stores under the 7-Eleven name to other retailers primarily in Thailand. The last earnings update was 60 days ago. More info.


Add to Portfolio Compare Print
LVN Share Price and Events
7 Day Returns
0.7%
BST:LVN
0.3%
Europe Consumer Retailing
1.8%
DE Market
1 Year Returns
-4.2%
BST:LVN
1.5%
Europe Consumer Retailing
-6%
DE Market
LVN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
CP ALL (LVN) 0.7% 1.8% 3.9% -4.2% 89.5% 131.1%
Europe Consumer Retailing 0.3% -0.1% 2.8% 1.5% -4.6% -7.6%
DE Market 1.8% 6% 7.8% -6% 10.1% 15.3%
1 Year Return vs Industry and Market
  • LVN underperformed the Consumer Retailing industry which returned 1.5% over the past year.
  • LVN outperformed the Market in Germany which returned -6% over the past year.
Price Volatility
LVN
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for CP ALL's competitors could be found in our database.

Value

 Is CP ALL undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of CP ALL to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for CP ALL.

BST:LVN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 22 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:LVN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Consumer Retailing Unlevered Beta Simply Wall St/ S&P Global 0.48
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.483 (1 + (1- 20%) (22.16%))
0.711
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.8 * 5.96%)
5%

Discounted Cash Flow Calculation for BST:LVN using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for CP ALL is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BST:LVN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 5%)
2019 26,141.04 Analyst x10 24,897.18
2020 29,313.37 Analyst x9 26,590.12
2021 35,213.16 Analyst x7 30,421.93
2022 34,044.00 Analyst x1 28,012.35
2023 39,272.00 Analyst x1 30,776.50
2024 41,590.41 Est @ 5.9% 31,042.50
2025 43,337.56 Est @ 4.2% 30,807.41
2026 44,641.58 Est @ 3.01% 30,224.39
2027 45,612.39 Est @ 2.17% 29,412.24
2028 46,337.94 Est @ 1.59% 28,458.31
Present value of next 10 years cash flows ฿290,642.93
BST:LVN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ฿46,337.94 × (1 + 0.23%) ÷ (5% – 0.23%)
฿974,068.54
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿974,068.54 ÷ (1 + 5%)10
฿598,221.44
BST:LVN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿290,642.93 + ฿598,221.44
฿888,864.37
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿888,864.37 / 8,983.10
฿98.95
BST:LVN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:LVN represents 0.02707x of SET:CPALL
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02707x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 98.95 x 0.02707
€2.68
Value per share (EUR) From above. €2.68
Current discount Discount to share price of €2.10
= -1 x (€2.10 - €2.68) / €2.68
21.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price CP ALL is available for.
Intrinsic value
22%
Share price is €2.1 vs Future cash flow value of €2.68
Current Discount Checks
For CP ALL to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • CP ALL's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • CP ALL's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for CP ALL's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are CP ALL's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:LVN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in THB ฿2.22
SET:CPALL Share Price ** SET (2019-04-18) in THB ฿77.5
Europe Consumer Retailing Industry PE Ratio Median Figure of 32 Publicly-Listed Consumer Retailing Companies 19.38x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.59x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of CP ALL.

BST:LVN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:CPALL Share Price ÷ EPS (both in THB)

= 77.5 ÷ 2.22

34.93x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • CP ALL is overvalued based on earnings compared to the Europe Consumer Retailing industry average.
  • CP ALL is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does CP ALL's expected growth come at a high price?
Raw Data
BST:LVN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 34.93x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 22 Analysts
13%per year
Europe Consumer Retailing Industry PEG Ratio Median Figure of 24 Publicly-Listed Consumer Retailing Companies 1.71x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

BST:LVN PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 34.93x ÷ 13%

2.68x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • CP ALL is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on CP ALL's assets?
Raw Data
BST:LVN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in THB ฿9.44
SET:CPALL Share Price * SET (2019-04-18) in THB ฿77.5
Europe Consumer Retailing Industry PB Ratio Median Figure of 41 Publicly-Listed Consumer Retailing Companies 1.58x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.84x
BST:LVN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:CPALL Share Price ÷ Book Value per Share (both in THB)

= 77.5 ÷ 9.44

8.21x

* Primary Listing of CP ALL.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • CP ALL is overvalued based on assets compared to the Europe Consumer Retailing industry average.
X
Value checks
We assess CP ALL's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Retailing industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Retailing industry average (and greater than 0)? (1 check)
  5. CP ALL has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is CP ALL expected to perform in the next 1 to 3 years based on estimates from 22 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
13%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is CP ALL expected to grow at an attractive rate?
  • CP ALL's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • CP ALL's earnings growth is expected to exceed the Germany market average.
  • CP ALL's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:LVN Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:LVN Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 22 Analysts 13%
BST:LVN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 22 Analysts 7.1%
Europe Consumer Retailing Industry Earnings Growth Rate Market Cap Weighted Average 12%
Europe Consumer Retailing Industry Revenue Growth Rate Market Cap Weighted Average 3.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:LVN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 22 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:LVN Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 46,357
2022-12-31 38,755
2021-12-31 652,497 50,370 30,571 12
2020-12-31 599,834 43,448 26,874 18
2019-12-31 554,268 40,873 23,394 19
BST:LVN Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2018-12-31 527,540 41,227 19,930
2018-09-30 516,009 39,161 19,903
2018-06-30 508,751 45,442 19,763
2018-03-31 499,733 47,559 19,755
2017-12-31 489,165 46,156 19,227
2017-09-30 476,626 44,281 18,210
2017-06-30 466,400 38,210 17,536
2017-03-31 460,374 38,070 17,210
2016-12-31 451,632 37,939 16,633
2016-09-30 442,592 37,919 16,252
2016-06-30 429,646 35,548 15,395
2016-03-31 415,700 32,041 14,339

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • CP ALL's earnings are expected to grow by 13% yearly, however this is not considered high growth (20% yearly).
  • CP ALL's revenue is expected to grow by 7.1% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:LVN Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 22 Analyst Estimates (S&P Global) See Below

All data from CP ALL Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:LVN Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 3.36 4.10 3.00 12.00
2020-12-31 2.96 3.40 2.73 17.00
2019-12-31 2.58 2.70 2.41 18.00
BST:LVN Past Financials Data
Date (Data in THB Millions) EPS *
2018-12-31 2.22
2018-09-30 2.22
2018-06-30 2.20
2018-03-31 2.20
2017-12-31 2.14
2017-09-30 2.03
2017-06-30 1.95
2017-03-31 1.92
2016-12-31 1.85
2016-09-30 1.81
2016-06-30 1.71
2016-03-31 1.60

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • CP ALL is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess CP ALL's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
CP ALL has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has CP ALL performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare CP ALL's growth in the last year to its industry (Consumer Retailing).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • CP ALL's year on year earnings growth rate has been positive over the past 5 years.
  • CP ALL's 1-year earnings growth is less than its 5-year average (3.7% vs 16.4%)
  • CP ALL's earnings growth has exceeded the Europe Consumer Retailing industry average in the past year (3.7% vs -4.5%).
Earnings and Revenue History
CP ALL's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from CP ALL Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:LVN Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 527,540.09 19,929.65 100,390.13
2018-09-30 516,009.29 19,902.99 97,391.47
2018-06-30 508,750.74 19,762.55 96,018.32
2018-03-31 499,732.70 19,754.55 94,158.39
2017-12-31 489,164.57 19,226.71 92,032.73
2017-09-30 476,625.74 18,210.23 89,309.89
2017-06-30 466,400.40 17,536.05 86,968.44
2017-03-31 460,373.84 17,209.82 85,674.95
2016-12-31 451,631.91 16,632.51 83,816.05
2016-09-30 442,592.11 16,252.42 81,803.95
2016-06-30 429,646.43 15,395.15 79,427.12
2016-03-31 415,700.33 14,338.80 76,430.39
2015-12-31 405,734.76 13,682.46 74,096.17
2015-09-30 397,922.11 12,357.93 73,160.12
2015-06-30 388,938.25 11,797.33 70,974.37
2015-03-31 380,383.97 10,909.30 69,405.61
2014-12-31 370,749.46 10,199.95 68,750.17
2014-09-30 364,187.76 9,730.39 67,684.49
2014-06-30 359,276.22 9,618.53 67,494.27
2014-03-31 320,613.71 10,016.17 63,232.87
2013-12-31 284,229.93 10,502.91 58,384.38
2013-09-30 246,300.00 11,206.68 53,037.74
2013-06-30 211,244.69 11,525.13 48,122.60
2013-03-31 205,385.80 11,477.63 46,150.74
2012-12-31 197,195.24 11,048.74 43,736.29
2012-09-30 183,362.82 9,843.26 40,122.39
2012-06-30 173,961.10 9,112.42 37,418.84

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Whilst CP ALL has efficiently used shareholders’ funds last year (Return on Equity greater than 20%), this is metric is skewed due to its high level of debt.
  • CP ALL used its assets more efficiently than the Europe Consumer Retailing industry average last year based on Return on Assets.
  • CP ALL has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess CP ALL's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Retailing industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
CP ALL has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is CP ALL's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up CP ALL's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • CP ALL's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • CP ALL's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of CP ALL's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from CP ALL Company Filings, last reported 3 months ago.

BST:LVN Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 99,818.68 154,263.20 35,490.34
2018-09-30 94,312.03 168,403.01 38,448.22
2018-06-30 90,048.56 166,639.76 32,211.82
2018-03-31 95,268.39 166,294.74 40,786.54
2017-12-31 80,228.78 167,037.99 30,263.63
2017-09-30 74,914.70 175,361.29 30,081.12
2017-06-30 59,959.46 185,730.40 19,979.01
2017-03-31 64,404.81 182,941.70 24,705.14
2016-12-31 59,603.20 189,105.97 34,818.97
2016-09-30 45,366.07 201,945.58 31,576.40
2016-06-30 41,515.57 192,765.52 18,452.55
2016-03-31 45,614.28 191,257.95 22,904.38
2015-12-31 41,675.74 189,486.38 22,920.70
2015-09-30 37,952.30 189,028.18 15,818.39
2015-06-30 34,564.29 192,245.98 16,898.09
2015-03-31 38,454.89 187,974.96 20,291.57
2014-12-31 35,057.84 198,480.30 33,436.40
2014-09-30 32,453.21 188,017.74 15,662.22
2014-06-30 29,764.96 190,230.01 16,011.68
2014-03-31 35,645.90 186,825.05 21,723.11
2013-12-31 32,970.14 185,336.72 25,682.25
2013-09-30 30,761.75 186,326.31 19,289.81
2013-06-30 28,212.36 143,424.97 35,714.30
2013-03-31 30,359.28 0.02 34,987.48
2012-12-31 27,355.30 0.00 35,055.65
2012-09-30 24,238.90 21.14 30,839.82
2012-06-30 21,458.22 0.44 26,236.37
  • CP ALL's level of debt (154.5%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (561.7% vs 154.5% today).
  • Debt is well covered by operating cash flow (26.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.6x coverage).
X
Financial health checks
We assess CP ALL's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. CP ALL has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is CP ALL's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.55%
Current annual income from CP ALL dividends. Estimated to be 1.87% next year.
If you bought €2,000 of CP ALL shares you are expected to receive €31 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • CP ALL's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • CP ALL's dividend is below the markets top 25% of dividend payers in Germany (3.71%).
Upcoming dividend payment

Purchase CP ALL before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:LVN Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 22 Analyst Estimates (S&P Global) See Below
Europe Consumer Retailing Industry Average Dividend Yield Market Cap Weighted Average of 34 Stocks 3.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:LVN Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 1.70 13.00
2020-12-31 1.48 20.00
2019-12-31 1.27 21.00
BST:LVN Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-02-21 1.200 1.566
2018-02-22 1.100 1.464
2017-02-24 1.000 1.508
2016-02-29 0.900 1.654
2015-02-17 0.800 1.794
2014-02-20 0.900 2.052
2013-02-19 0.900 2.247
2012-07-31 0.625 1.574
2012-05-08 0.625 1.772
2012-04-26 0.625 1.651
2011-05-06 0.700 2.734
2011-02-23 0.700 3.463
2010-11-09 0.400 2.054
2010-05-11 0.400 2.381
2010-02-18 0.400 3.069
2009-05-13 0.300 3.208
2009-04-23 0.300 4.811

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of CP ALL's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.8x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (2x coverage).
X
Income/ dividend checks
We assess CP ALL's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can CP ALL afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. CP ALL has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of CP ALL's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Tanin Buranamanit
COMPENSATION ฿2,878,000
AGE 54
TENURE AS CEO 5.7 years
CEO Bio

Mr. Tanin Buranamanit serves as Chief Executive Officer of Marketing & Distribution at Charoen Pokphand Group Co. Ltd. Mr. Buranamanit has been Chief Executive Officer and Managing Director of CP ALL Public Company Limited (formerly C. P. Seven Eleven PCL) since August 7, 2013 and served as its Executive Vice President of Operation, Marketing and Human Resources and also as its Vice President of Operation and Marketing. Mr. Buranamanit served as Assistant Vice President of Marketing of C.P. Seven Eleven Plc. from 1999 and Assistant Vice President of Sunny Supermarket Plc. from 1998. He has been a Director of CP ALL Public Company Limited since April 28, 2010. He served as an Additional Director at CP ALL Public Company Limited from February 2010. Mr. Buranamanit holds a Bachelor of Business Administration in Marketing from the Thammasat University and Master Degree in Marketing from Thammasat University.

CEO Compensation
  • Tanin's compensation has increased by more than 20% in the past year.
  • Tanin's remuneration is lower than average for companies of similar size in Germany.
Management Team

Tanin Buranamanit

TITLE
CEO, MD & Director
COMPENSATION
฿3M
AGE
54
TENURE
5.7 yrs

Korsak Chairasmisak

TITLE
Vice Chairman
COMPENSATION
฿4M
AGE
65

Pittaya Jearavisitkul

TITLE
Deputy CEO & Director
COMPENSATION
฿2M
AGE
62

Taweesak Kaewrathtanapattama

TITLE
Senior Vice President of Accounting & Finance
AGE
61

Chairoj Tiwatmuncharoen

TITLE
Senior Vice President of Operations
AGE
63

Yuthasak Poomsurakul

TITLE
Senior Vice President of Merchandising & Marketing
AGE
53
TENURE
3.2 yrs

Suraphan Pussadej

TITLE
Senior Assistant Chief Executive Officer of Human Resource
AGE
69

Kosa Pongsupath

TITLE
Senior Vice President of Information Technology
AGE
66

Chuan Nimkittikul

TITLE
Senior Vice President of Distribution Center Function
AGE
66

Suwit Kingkaew

TITLE
Senior Vice President of Sustainable Development
AGE
68
Board of Directors Tenure

Average tenure and age of the CP ALL board of directors in years:

20.1
Average Tenure
66.5
Average Age
  • The average tenure for the CP ALL board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Dhanin Chearavanont

TITLE
Chairman
COMPENSATION
฿6M
AGE
79

Tanin Buranamanit

TITLE
CEO, MD & Director
COMPENSATION
฿3M
AGE
54
TENURE
9 yrs

Korsak Chairasmisak

TITLE
Vice Chairman
COMPENSATION
฿4M
AGE
65

Pittaya Jearavisitkul

TITLE
Deputy CEO & Director
COMPENSATION
฿2M
AGE
62
TENURE
20.1 yrs

Padoong Techasarintr

TITLE
Independent Director
COMPENSATION
฿5M
AGE
77
TENURE
20.1 yrs

Phatcharavat Wongsuwan

TITLE
Independent Director
COMPENSATION
฿5M
AGE
68
TENURE
6.2 yrs

Prasobsook Boondech

TITLE
Independent Director
COMPENSATION
฿5M
AGE
72
TENURE
3 yrs

Piyawat Titasattavorakul

TITLE
Director
COMPENSATION
฿2M
AGE
64
TENURE
20.1 yrs

Umroong Sanphasitvong

TITLE
Director
COMPENSATION
฿3M
AGE
65
TENURE
20.1 yrs

Prasert Jarupanich

TITLE
Director
COMPENSATION
฿3M
AGE
69
TENURE
20.1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess CP ALL's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. CP ALL has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

CP ALL Public Company Limited, together with its subsidiaries, operates and franchises convenience stores under the 7-Eleven name to other retailers primarily in Thailand. It operates through three segments: Convenience Stores, Cash and Carry, and Other. The company is involved in the manufacturing and sale of convenience foods, and bakery products; sale and maintenance of retail equipment; information system design and development; marketing communications and planning activities; food-related analysis and tests; and cash and carry and e-commerce business, as well as operates as a life and accident insurance broker. It also distributes commercial cards and tickets, catalog merchandises, and equipment for retailing and software development; and offers bill payment collection, information technology, logistics, smart purse cards, educational, human resources development, and training and business seminar services, as well as healthcare and medical specialist’s consultation services. As of December 31, 2018, CP ALL Public Company Limited operated 10,988 stores. The company was formerly known as C.P. Seven Eleven Public Company Limited and changed its name to CP ALL Public Company Limited in 2007. CP ALL Public Company Limited was founded in 1988 and is based in Bangkok, Thailand.

Details
Name: CP ALL Public Company Limited
LVN
Exchange: BST
Founded: 1988
฿19,390,287,640
8,983,101,348
Website: http://www.cpall.co.th
Address: CP ALL Public Company Limited
313 C.P. Tower,
24th Floor, Silom Road,
Bangkok,
10500,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET CPALL Ordinary Shares The Stock Exchange of Thailand TH THB 14. Oct 2003
OTCPK CVPB.F SHS FGN REG Pink Sheets LLC US USD 01. Dec 2004
OTCPK CPPC.Y UNSPONSORD ADR Pink Sheets LLC US USD 06. Aug 2012
BST LVN THB1(ALIEN MARKET) Boerse-Stuttgart DE EUR 11. Mar 2004
SET CPALL-R THB1(NVDR) The Stock Exchange of Thailand TH THB 14. Oct 2003
OTCPK CVPU.F THB1(NVDR) Pink Sheets LLC US USD 14. Oct 2003
THAMSE CPALL-F THB1(ALIEN MARKET) Bangkok-Alien Market Stock Exchange TH THB 11. Mar 2004
Number of employees
Current staff
Staff numbers
0
CP ALL employees.
Industry
Food Retail
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/22 21:53
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/17
Last earnings filing: 2019/02/21
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.