Valuation GFPT

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
9.300 ^THB	+0.54%		+5.08%	-12.26%

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	11,661	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-12.26%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	11,350	10,259	9,036
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-16.61%	-9.61%	-11.92%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	5.79x	5.32x	5.15x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.5x	0.47x	0.44x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.3x	0.6x	1.57x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.62x	0.59x	0.56x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.6x	0.52x	0.44x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.63x	3.02x	2.54x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.54x	6.43x	5.8x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.69x	4.87x	3.21x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	14.9%	20.5%	31.2%
Dividend per Share ²	0.1	-	-	0.2	-	0.1933	0.2317	0.1967
Rate of return	0.78%	-	-	2.09%	-	2.08%	2.49%	2.11%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.607	1.749	1.806
Distribution rate	58.8%	-	-	12.7%	-	12%	13.2%	10.9%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,835	19,826	20,729
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,129	3,400	3,553
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,330	1,596	1,558
Net income ¹	209.3	2,044	1,377	1,974	2,439	1,994	2,199	2,263
Net Debt ¹	3,368	3,353	1,778	2,324	320	-311	-1,402	-2,625
Reference price ²	12.800	12.800	11.500	9.550	10.600	9.300	9.300	9.300
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	5.79x	0.6x	3.63x	2.08%	352M
NESTLÉ S.A.	20.98x	3.01x	14.78x	3.72%	271B
MONDELEZ INTERNATIONAL, INC.	21.27x	2.47x	14.55x	3.41%	78.19B
DANONE	19.35x	1.96x	11.05x	3.18%	53.75B
ARCHER-DANIELS-MIDLAND COMPANY	17.1x	0.52x	10.04x	2.68%	37.01B
THE HERSHEY COMPANY	22.82x	3.36x	13.68x	3.17%	36.95B
AJINOMOTO CO., INC.	43.57x	3.64x	21.55x	0.82%	36.55B
KRAFT HEINZ	12.11x	1.94x	9.56x	6.33%	30.08B
NESTLÉ INDIA LIMITED	71.25x	10.64x	45.18x	1.07%	29.56B
BUNGE GLOBAL SA	12.23x	0.38x	8.68x	2.73%	20.66B
Average	24.65x	2.85x	15.27x	2.92%	59.38B
Weighted average by Cap.	23.88x	2.98x	15.50x	3.32%