Valuation GFPT

Stocks

End-of-day quote Thailand S.E. Other stock markets 05/08/2026			5-day change	1st Jan Change
10.00 ^THB	+3.09%		+4.71%	-5.66%

05-29	Phillip Securities Downgrades GFPT to Accumulate From Buy; Price Target is THB9.65	MT
05-15	GFPT Public Company Limited, Q1 2026 Earnings Call, May 14, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,049	16,049	14,419	11,974	13,291	12,538	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-5.66%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	12,227	11,136	9,913
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-10.16%	-8.92%	-10.98%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	6.21x	5.75x	5.64x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.54x	0.5x	0.47x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.4x	0.72x	2.76x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.67x	0.64x	0.61x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.65x	0.57x	0.48x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.95x	3.3x	2.85x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.89x	6.84x	6.36x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.9x	4.87x	3.52x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	14.5%	20.5%	28.4%
Dividend per Share ²	0.1	-	-	0.2	-	0.1933	0.2286	0.19
Rate of return	0.78%	-	-	2.09%	-	1.93%	2.29%	1.9%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.61	1.738	1.773
Distribution rate	58.8%	-	-	12.7%	-	12%	13.2%	10.7%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,733	19,636	20,472
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,094	3,378	3,479
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,376	1,629	1,558
Net income ¹	209.3	2,044	1,377	1,974	2,439	1,999	2,184	2,237
Net Debt ¹	3,368	3,353	1,778	2,324	320	-311	-1,402	-2,625
Reference price ²	12.80	12.80	11.50	9.55	10.60	10.00	10.00	10.00
Nbr of stocks (in thousands)	1,253,821	1,253,821	1,253,821	1,253,821	1,253,821	1,253,821	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	20/02/25	20/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GFPT	6.02x	0.63x	3.83x	1.99%	365M
NESTLÉ S.A.	20.72x	2.88x	14.25x	3.89%	256B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.49x	14.82x	3.31%	79.23B
DANONE	18.37x	1.86x	10.56x	3.46%	50.39B
ARCHER-DANIELS-MIDLAND COMPANY	16.47x	0.54x	9.68x	2.59%	38.49B
THE HERSHEY COMPANY	21.68x	3.28x	13.26x	3.23%	35.97B
KRAFT HEINZ	12.7x	2.01x	9.86x	6.03%	31.59B
NESTLÉ INDIA LIMITED	69.52x	10.62x	44.17x	1.1%	30.25B
AJINOMOTO CO., INC.	34.99x	2.96x	17.52x	1.02%	30.01B
Average	24.47x	3.03x	15.33x	2.96%	61.4B
Weighted average by Cap.	23.12x	2.97x	15.17x	3.45%