Valuation GFPT

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
11.30 ^THB	+2.73%		+5.61%	+6.60%

09-18	Phillip Securities Upgrades GFPT to Buy From Accumulate; Price Target is THB12.40	MT
09-09	Yuanta Securities Upgrades GFPT to Buy from Hold; Price Target is THB14.80	MT

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	14,168	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	6.6%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	13,688	12,345	10,969
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	0.57%	-9.81%	-11.15%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	6.42x	6.1x	5.91x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.61x	0.56x	0.52x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.66x	1.15x	1.83x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.76x	0.71x	0.67x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.73x	0.62x	0.52x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.95x	3.43x	2.92x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	9.01x	7.31x	6.99x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	7.25x	5.09x	3.67x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	13.8%	19.6%	27.3%
Dividend per Share ²	0.1	-	-	0.2	-	0.1983	0.2329	0.2175
Rate of return	0.78%	-	-	2.09%	-	1.76%	2.06%	1.92%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.76	1.853	1.913
Distribution rate	58.8%	-	-	12.7%	-	11.3%	12.6%	11.4%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,743	19,984	21,237
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,467	3,595	3,751
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,520	1,690	1,569
Net income ¹	209.3	2,044	1,377	1,974	2,439	2,188	2,315	2,400
Net Debt ¹	3,368	3,353	1,778	2,324	320	-480	-1,823	-3,199
Reference price ²	12.80	12.80	11.50	9.55	10.60	11.30	11.30	11.30
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	6.25x	0.71x	3.84x	1.8%	422M
NESTLÉ S.A.	19.62x	2.7x	13.48x	4.21%	232B
MONDELEZ INTERNATIONAL, INC.	17.97x	2.35x	14.01x	3.56%	74.27B
DANONE	15.31x	1.63x	9.28x	4.09%	42.8B
ARCHER-DANIELS-MIDLAND COMPANY	14.73x	0.53x	9.47x	2.62%	38.77B
THE HERSHEY COMPANY	19.29x	2.96x	12.01x	3.63%	32.19B
AJINOMOTO CO., INC.	36.01x	3.11x	18.13x	1.03%	31.54B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.72x	3.35%	28.38B
KRAFT HEINZ	-7.92x	1.77x	8.83x	7.14%	26.31B
Average	16.25x	2.33x	11.75x	3.49%	56.29B
Weighted average by Cap.	18.50x	2.53x	13.02x	3.85%