Valuation Grand Prix International

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
1.800 ^THB	0.00%		+0.56%	+13.92%

08-13	Grand Prix International Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	Grand Prix International Public Company Limited Declares Cash Dividend for Operating Period from 01-January-2026 to 30-June-2026, Payable on September 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	780	1,182	1,032	960	972	948
Change	-	51.54%	-12.69%	-6.98%	1.25%	-2.47%
Enterprise Value (EV) ¹	539.8	1,072	935.3	901.6	925.6	900.1
Change	-	98.52%	-12.72%	-3.6%	2.67%	-2.76%
P/E	22.9x	38.4x	27.8x	12.1x	8.96x	11.6x
PBR	1.04x	1.62x	1.43x	1.3x	1.3x	1.3x
PEG	-	-3.97x	1.3x	0x	0.2x	-0.5x
Capitalization / Revenue	1.53x	2.38x	1.79x	1.53x	1.3x	1.14x
EV / Revenue	1.06x	2.15x	1.62x	1.44x	1.23x	1.09x
EV / EBITDA	9.17x	19.3x	11.6x	7.75x	5.94x	6.58x
EV / EBIT	12.4x	25.7x	13.7x	8.89x	6.81x	7.71x
EV / FCF	-4.15x	-38.3x	28.4x	13.4x	15.3x	10.6x
FCF Yield	-24.1%	-2.61%	3.52%	7.45%	6.52%	9.42%
Dividend per Share ²	0.08	0.06	0.09	0.12	0.17	0.17
Rate of return	6.15%	3.05%	5.23%	7.5%	10.5%	10.8%
EPS ²	0.0568	0.0513	0.062	0.1318	0.1808	0.1362
Distribution rate	141%	117%	145%	91.1%	94%	125%
Net sales ¹	509.4	497.5	576.4	627.7	749.6	829.3
EBITDA ¹	58.86	55.52	80.67	116.4	155.7	136.7
EBIT ¹	43.47	41.71	68.51	101.4	135.9	116.7
Net income ¹	34.09	30.79	37.19	79.05	108.5	81.75
Net Debt ¹	-240.2	-110.4	-96.75	-58.43	-46.4	-47.94
Reference price ²	1.300	1.970	1.720	1.600	1.620	1.580
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	600,000	600,000
Announcement Date	22/02/21	24/02/22	24/02/23	18/02/24	24/02/25	24/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRAND PRIX INTERNATIONAL	-	-	-	-	31.98M
VISA, INC.	32.55x	16.57x	23.56x	0.66%	749B
CINTAS CORPORATION	40.66x	7.39x	26.22x	0.89%	88.98B
UNITED RENTALS, INC.	22.62x	4.57x	9.9x	0.72%	68.04B
PAYPAL HOLDINGS, INC.	11.25x	1.49x	7.64x	0.98%	48.78B
BLOCK, INC.	45.09x	1.71x	9.59x	-.--%	46.22B
NEBIUS GROUP	-75.12x	17.09x	41.45x	-.--%	43.51B
SUNBELT RENTALS HOLDINGS, INC.	20.04x	3.41x	8.12x	1.58%	32.17B
CORPAY, INC.	20.48x	6.23x	11.95x	-.--%	26.82B
FISERV, INC.	10.48x	2.68x	6.45x	-.--%	26.51B
Average	14.23x	6.79x	16.10x	0.54%	112.99B
Weighted average by Cap.	26.88x	12.94x	21.26x	0.64%