Com7 Future Growth

Future criteria checks 3/6

Com7 is forecast to grow earnings and revenue by 12.6% and 8.8% per annum respectively. EPS is expected to grow by 12.9% per annum. Return on equity is forecast to be 33.7% in 3 years.

Key information

12.6%

Earnings growth rate

12.9%

EPS growth rate

Specialty Retail earnings growth	16.6%
Revenue growth rate	8.8%
Future return on equity	33.7%
Analyst coverage	Good
Last updated	27 Nov 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

SET:COM7 - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	92,290	3,988	3,869	4,140	6
12/31/2025	85,260	3,599	3,073	3,800	6
12/31/2024	78,110	3,229	3,025	4,300	6
9/30/2024	75,808	2,951	3,267	3,852	N/A
6/30/2024	74,120	2,853	4,688	5,406	N/A
3/31/2024	71,684	2,805	3,672	4,580	N/A
12/31/2023	69,709	2,857	49	910	N/A
9/30/2023	68,478	3,099	2,731	3,523	N/A
6/30/2023	67,221	3,212	203	892	N/A
3/31/2023	65,672	3,128	1,129	1,628	N/A
12/31/2022	63,026	3,038	1,150	1,644	N/A
9/30/2022	61,745	3,035	-1,288	-851	N/A
6/30/2022	56,749	2,881	-1,266	-862	N/A
3/31/2022	53,847	2,848	-1,423	-1,055	N/A
12/31/2021	51,151	2,630	376	705	N/A
9/30/2021	46,037	2,279	1,440	1,763	N/A
6/30/2021	44,945	2,081	1,527	1,804	N/A
3/31/2021	41,172	1,768	1,473	1,729	N/A
12/31/2020	37,353	1,491	2,070	2,308	N/A
9/30/2020	35,269	1,320	1,356	1,572	N/A
6/30/2020	33,910	1,234	2,579	2,803	N/A
3/31/2020	33,908	1,254	1,983	2,195	N/A
12/31/2019	33,390	1,216	551	726	N/A
9/30/2019	31,100	1,096	490	640	N/A
6/30/2019	30,140	1,044	924	1,074	N/A
3/31/2019	29,130	966	1,110	1,254	N/A
12/31/2018	27,953	891	851	1,001	N/A
9/30/2018	27,030	839	136	298	N/A
6/30/2018	25,885	754	N/A	-23	N/A
3/31/2018	24,102	664	N/A	-9	N/A
12/31/2017	22,558	609	N/A	0	N/A
9/30/2017	20,737	543	N/A	674	N/A
6/30/2017	19,172	483	N/A	3	N/A
3/31/2017	18,100	437	N/A	-466	N/A
12/31/2016	17,177	407	N/A	311	N/A
9/30/2016	16,213	366	N/A	52	N/A
6/30/2016	15,586	305	N/A	336	N/A
3/31/2016	15,012	286	N/A	490	N/A
12/31/2015	14,986	268	N/A	764	N/A
9/30/2015	14,537	241	N/A	-15	N/A
6/30/2015	14,235	237	N/A	140	N/A
3/31/2015	14,129	230	N/A	N/A	N/A
12/31/2014	14,099	210	N/A	-455	N/A
12/31/2013	13,952	173	N/A	-32	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: COM7's forecast earnings growth (12.6% per year) is above the savings rate (2%).

Earnings vs Market: COM7's earnings (12.6% per year) are forecast to grow slower than the TH market (16.9% per year).

High Growth Earnings: COM7's earnings are forecast to grow, but not significantly.

Revenue vs Market: COM7's revenue (8.8% per year) is forecast to grow faster than the TH market (6.6% per year).

High Growth Revenue: COM7's revenue (8.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: COM7's Return on Equity is forecast to be high in 3 years time (33.7%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/21 00:38
End of Day Share Price	2024/12/20 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

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.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Com7 Public Company Limited is covered by 14 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Anuwat Srikajornratkul	Asia Plus Securities Company Limited
Wikij Tirawannarat	Bualuang Securities PCL
Chalinee Congmuang	Bualuang Securities PCL

Com7 Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Price target increased by 9.0% to ฿26.74

Price target increased by 7.4% to ฿22.90

Price target decreased by 8.6% to ฿21.32

Price target decreased by 8.0% to ฿24.86

Price target decreased by 8.6% to ฿27.82

Price target decreased by 11% to ฿33.66

Recent updates

Third quarter 2024 earnings released: EPS: ฿0.30 (vs ฿0.26 in 3Q 2023)

Price target increased by 9.0% to ฿26.74

Price target increased by 7.4% to ฿22.90

Now 21% overvalued after recent price rise

Second quarter 2024 earnings: Revenues in line with analyst expectations

Price target decreased by 8.6% to ฿21.32

Now 20% overvalued after recent price rise

Now 26% overvalued

Now 25% overvalued

Com7 Public Company Limited (SET:COM7) announces an Equity Buyback for 45,000,000 shares, representing 1.88% for THB 800 million.

First quarter 2024 earnings released: EPS: ฿0.34 (vs ฿0.36 in 1Q 2023)

Price target decreased by 8.0% to ฿24.86

Now 23% overvalued

Price target decreased by 8.6% to ฿27.82

Upcoming dividend of ฿0.70 per share

Dividend reduced to ฿0.70

Com7 Public Company Limited, Annual General Meeting, Apr 23, 2024

Full year 2023 earnings released: EPS: ฿1.19 (vs ฿1.27 in FY 2022)

Com7 Public Company Limited Proposes Dividend of the Year 2023

Price target decreased by 11% to ฿33.66

Third quarter 2023 earnings: EPS and revenues miss analyst expectations

New minor risk - Share price stability

Investor sentiment deteriorates as stock falls 19%

New major risk - Financial position

Second quarter 2023 earnings: EPS and revenues miss analyst expectations

First quarter 2023 earnings released: EPS: ฿0.36 (vs ฿0.33 in 1Q 2022)

Less than half of directors are independent

Upcoming dividend of ฿0.75 per share at 2.4% yield

Less than half of directors are independent

Now 23% undervalued

Price target decreased to ฿39.10

Consensus forecasts updated

First quarter 2022 earnings: EPS and revenues exceed analyst expectations

Less than half of directors are independent

Price target increased to ฿94.00

Consensus forecasts updated

Full year 2021 earnings: EPS and revenues exceed analyst expectations

Com7 Public Company Limited Proposes Cash Dividend

Less than half of directors are independent

Third quarter 2021 earnings released: EPS ฿0.48 (vs ฿0.31 in 3Q 2020)

Third quarter 2021 earnings released: EPS ฿0.48 (vs ฿0.31 in 3Q 2020)

Second quarter 2021 earnings released: EPS ฿0.49 (vs ฿0.23 in 2Q 2020)

First quarter 2021 earnings released: EPS ฿0.47 (vs ฿0.24 in 1Q 2020)

Price target increased to ฿66.80

Upcoming dividend of ฿1.00 per share

Price target raised to ฿53.08

Analysts increase EPS estimates to ฿1.54

Investor sentiment improved over the past week

New 90-day high: ฿51.25

Com7 Public Company Limited, Annual General Meeting, Apr 22, 2021

Revenue and earnings beat expectations

Full year 2020 earnings released: EPS ฿1.24 (vs ฿1.01 in FY 2019)

New 90-day high: ฿45.25

New 90-day high: ฿44.75

New 90-day low: ฿36.75

New 90-day low: ฿38.00

Third quarter 2020 earnings released: EPS ฿0.31

Revenue and earnings beat expectations

Com7 Public Company Limited Announces Board Changes

New 90-day high: ฿42.50

Price target raised to ฿40.33

New 90-day high - ฿39.75

Nithit Sahornlak agreed to acquire additional 51% stake in ITEC Software Co.,Ltd. from Com7 Public Company Limited (SET:COM7) for THB 5.6 million.

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies

Company Analysis and Financial Data Status