Valuation G Capital

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
0.2500 ^THB	0.00%		0.00%	-16.67%

05-12	G Capital Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-25	G Capital Public Company Limited Announces Changes in Board and Committee Compositions, Effective February 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	507	654	451.8	232.4	162.4	162.6
Change	-	28.99%	-30.91%	-48.57%	-30.11%	0.1%
Enterprise Value (EV) ¹	2,131	1,907	1,311	900.6	652.4	633.2
Change	-	-10.52%	-31.24%	-31.31%	-27.55%	-2.95%
P/E	130x	-11.2x	-4.1x	14.4x	-11.4x	-2.39x
PBR	0.98x	1.43x	1.08x	0.48x	0.32x	0.38x
PEG	-	0x	-0.1x	-0x	0x	-0x
Capitalization / Revenue	3.56x	10.5x	-21.3x	1.98x	1.85x	4.5x
EV / Revenue	15x	30.7x	-61.9x	7.66x	7.43x	17.5x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.05	0.1	-	-	-	-
Rate of return	2.96%	4.59%	-	-	-	-
EPS ²	0.013	-0.1952	-0.2948	0.0383	-0.0272	-0.1255
Distribution rate	385%	-51.2%	-	-	-	-
Net sales ¹	142.3	62.06	-21.19	117.5	87.86	36.15
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	3.901	-58.57	-100.6	14.82	-12.77	-67.66
Net Debt ¹	1,624	1,253	859.2	668.2	490	470.6
Reference price ²	1.6900	2.1800	1.2100	0.5500	0.3100	0.3000
Nbr of stocks (in thousands)	300,000	300,000	373,407	422,495	523,897	541,897
Announcement Date	01/03/21	28/02/22	23/02/23	23/02/24	27/02/25	25/02/26

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.($)
G CAPITAL	-	-	-	-	4.01M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	643x	-	-	-.--%	36.9B
FEDERAL HOME LOAN MORTGAGE CORPORATION	580x	-	-	-.--%	18.68B
POWER FINANCE CORPORATION LIMITED	7.37x	-	-	4.1%	14.1B
MITSUBISHI HC CAPITAL INC.	12.49x	4.3x	15.16x	3.51%	12.65B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.81x	-	-	3.32%	11.84B
REC LIMITED	5.74x	-	-	5.33%	9.84B
ELEMENT FLEET MANAGEMENT CORP.	17.34x	-	-	2.32%	8.54B
L&T FINANCE LIMITED	19.47x	15x	-	1.21%	7.92B
Average	162.53x	9.65x	15.16x	2.47%	13.39B
Weighted average by Cap.	293.53x	8.42x	15.16x	1.85%