Central Retail Corporation Public Company Limited

SET:CRC Stock Report

Market Cap: ฿208.1b

Central Retail Corporation Valuation

Is CRC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CRC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
฿40.44
Fair Value
14.7% undervalued intrinsic discount
19
Number of Analysts

Below Fair Value: CRC (THB34.5) is trading below our estimate of fair value (THB40.44)

Significantly Below Fair Value: CRC is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CRC?

Key metric: As CRC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CRC. This is calculated by dividing CRC's market cap by their current earnings.
What is CRC's PE Ratio?
PE Ratio22.9x
Earnings฿9.10b
Market Cap฿208.07b

Price to Earnings Ratio vs Peers

How does CRC's PE Ratio compare to its peers?

The above table shows the PE ratio for CRC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average23.3x
OR PTT Oil and Retail Business
29.5x29.6%฿142.8b
HMPRO Home Product Center
18.4x1.8%฿119.0b
COM7 Com7
18.5x12.8%฿54.6b
GLOBAL Siam Global House
26.7x14.6%฿64.5b
CRC Central Retail Corporation
22.9x10.1%฿208.1b

Price-To-Earnings vs Peers: CRC is good value based on its Price-To-Earnings Ratio (22.9x) compared to the peer average (23.3x).

Price to Earnings Ratio vs Industry

How does CRC's PE Ratio compare vs other companies in the Asian Multiline Retail Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CRC 22.9xIndustry Avg. 23.3xNo. of Companies15PE020406080100+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CRC is good value based on its Price-To-Earnings Ratio (22.9x) compared to the Asian Multiline Retail industry average (23.3x).

Price to Earnings Ratio vs Fair Ratio

What is CRC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CRC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio22.9x
Fair PE Ratio23x

Price-To-Earnings vs Fair Ratio: CRC is good value based on its Price-To-Earnings Ratio (22.9x) compared to the estimated Fair Price-To-Earnings Ratio (23x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CRC forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current฿34.50
฿40.09
+16.2%
9.0%฿44.50฿30.00n/a19
Jan ’26฿34.00
฿40.03
+17.7%
9.2%฿44.50฿30.00n/a18
Dec ’25฿33.50
฿40.05
+19.5%
10.1%฿49.00฿30.00n/a19
Nov ’25฿31.25
฿40.41
+29.3%
10.7%฿49.00฿30.00n/a18
Oct ’25฿32.25
฿40.06
+24.2%
11.5%฿49.00฿30.00n/a18
Sep ’25฿29.50
฿41.08
+39.3%
9.9%฿49.00฿33.00n/a18
Aug ’25฿31.00
฿42.84
+38.2%
7.8%฿49.00฿38.00n/a19
Jul ’25฿30.25
฿43.05
+42.3%
8.1%฿49.00฿38.00n/a19
Jun ’25฿30.50
฿43.16
+41.5%
8.1%฿49.00฿38.00n/a19
May ’25฿34.50
฿44.26
+28.3%
8.1%฿52.00฿38.00n/a19
Apr ’25฿35.25
฿45.15
+28.1%
7.4%฿52.00฿41.00n/a18
Mar ’25฿35.50
฿45.37
+27.8%
7.5%฿52.00฿41.00n/a18
Feb ’25฿32.75
฿46.45
+41.8%
8.0%฿54.00฿41.00n/a19
Jan ’25฿41.00
฿47.71
+16.4%
6.3%฿54.00฿43.00฿34.0018
Dec ’24฿38.50
฿48.52
+26.0%
7.0%฿55.00฿43.00฿33.5015
Nov ’24฿37.00
฿50.25
+35.8%
6.2%฿55.00฿45.00฿31.2516
Oct ’24฿38.75
฿49.96
+28.9%
6.6%฿55.00฿43.00฿32.2517
Sep ’24฿40.75
฿50.38
+23.6%
6.7%฿55.00฿43.00฿29.5018
Aug ’24฿41.25
฿50.80
+23.2%
5.9%฿55.00฿45.00฿31.0018
Jul ’24฿39.00
฿51.02
+30.8%
6.0%฿55.00฿45.00฿30.2517
Jun ’24฿40.50
฿51.52
+27.2%
6.4%฿56.00฿45.00฿30.5016
May ’24฿44.75
฿50.80
+13.5%
6.3%฿56.00฿45.00฿34.5016
Apr ’24฿44.75
฿50.41
+12.6%
6.2%฿55.00฿45.00฿35.2515
Mar ’24฿45.00
฿50.54
+12.3%
6.3%฿57.00฿45.00฿35.5015
Feb ’24฿43.50
฿48.09
+10.5%
8.9%฿57.00฿40.00฿32.7515
Jan ’24฿46.25
฿47.45
+2.6%
8.6%฿57.00฿40.00฿41.0015
Analyst Price Target
Consensus Narrative from 19 Analysts
฿40.09
Fair Value
13.9% undervalued intrinsic discount
19
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/18 01:33
End of Day Share Price 2025/01/17 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

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.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* 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

Central Retail Corporation Public Company Limited is covered by 34 analysts. 19 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Yuwanee PrommapornBNP Paribas Securities (Asia)
Sirichai ChalokepunratBofA Global Research
Sirichai ChalokepunratBofA Global Research