Company Valuation: Global Connections

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,150 2,180 2,442 2,354 2,200 1,760
Change - 89.57% 12.02% -3.6% -6.54% -20%
Enterprise Value (EV) 1 1,731 3,022 3,389 3,193 3,139 2,554
Change - 74.6% 12.17% -5.8% -1.7% -18.62%
P/E 8.45x 11.5x 14.9x 12.6x 11.5x 9.01x
PBR 2.2x 3.96x 4.25x 3.88x 3.44x 2.67x
PEG - 0.3x -1.1x 0.9x 4.86x 3.65x
Capitalization / Revenue 0.32x 0.44x 0.44x 0.46x 0.37x 0.34x
EV / Revenue 0.48x 0.6x 0.61x 0.62x 0.53x 0.49x
EV / EBITDA 9.27x 11.8x 14.9x 12.1x 11.4x 9.33x
EV / EBIT 9.84x 12.4x 15.7x 12.6x 11.8x 9.74x
EV / FCF -39.9x -21.1x 8,875x 14.3x 208x 9.36x
FCF Yield -2.51% -4.74% 0.01% 6.98% 0.48% 10.7%
Dividend per Share 2 0.2636 0.2955 0.35 0.36 0.4 0.41
Rate of return 10.1% 5.96% 6.31% 6.73% 8% 10.3%
EPS 2 0.3092 0.4298 0.3713 0.4234 0.4334 0.4441
Distribution rate 85.3% 68.7% 94.3% 85% 92.3% 92.3%
Net sales 1 3,613 5,000 5,532 5,111 5,922 5,193
EBITDA 1 186.8 255.6 227.4 264.4 275.7 273.8
EBIT 1 175.9 243.5 216.1 254.1 265.2 262.1
Net income 1 136 189.1 163.4 186.3 190.7 195.4
Net Debt 1 580.6 841.7 947.4 838.7 938.5 794.1
Reference price 2 2.614 4.955 5.550 5.350 5.000 4.000
Nbr of stocks (in thousands) 440,000 440,000 440,000 440,000 440,000 440,000
Announcement Date 19/02/21 15/02/22 15/02/23 14/02/24 19/02/25 20/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.44x6.76x17.28x1.33% 222B
27.62x4.29x13.8x2.12% 122B
28.52x3.49x17.87x1.01% 76.85B
20.97x6.71x33.36x3.28% 71.44B
82.48x6.2x14.41x2.59% 62.23B
63.32x1.3x8.64x6.28% 37.56B
10.99x1.17x6.34x3.02% 32.17B
9.04x3.03x7.11x4.67% 24.36B
43.08x5.51x29.33x1.32% 23.56B
Average 35.05x 4.27x 16.46x 2.85% 74.71B
Weighted average by Cap. 33.76x 5.13x 17.21x 2.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Global Connections

Historical PBR trend

Valuation ratios - PBR - Global Connections

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Global Connections

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Global Connections

  1. Stock Market
  2. Stocks
  3. GC Stock
  4. GC-R Stock
  5. Valuation Global Connections