Valuation GFPT

Stocks

End-of-day quote Thailand S.E. 22/09/2026			5-day change	1st Jan Change
10.90 ^THB	-1.80%		+2.83%	+2.83%

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	13,667	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	2.83%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	13,187	11,844	10,468
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-3.11%	-10.18%	-11.62%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	6.19x	5.88x	5.7x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.58x	0.54x	0.5x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.64x	1.11x	1.76x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.73x	0.68x	0.64x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.7x	0.59x	0.49x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.8x	3.29x	2.79x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.68x	7.01x	6.67x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.98x	4.88x	3.5x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	14.3%	20.5%	28.6%
Dividend per Share ²	0.1	-	-	0.2	-	0.1983	0.2329	0.2175
Rate of return	0.78%	-	-	2.09%	-	1.82%	2.14%	2%
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	10.90	10.90	10.90
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	2/22/22 A	2/21/23 A	2/20/24 A	2/20/25 A	2/20/26 A	-	-	-

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	6.31x	0.72x	3.88x	1.79%	418M
NESTLÉ S.A.	20.35x	2.78x	13.85x	4.07%	242B
MONDELEZ INTERNATIONAL, INC.	19.15x	2.42x	14.45x	3.42%	76.8B
DANONE	16.02x	1.69x	9.53x	3.9%	44.46B
ARCHER-DANIELS-MIDLAND COMPANY	15.44x	0.55x	9.86x	2.54%	40.19B
THE HERSHEY COMPANY	20.33x	3.1x	12.58x	3.44%	33.74B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.73B
KRAFT HEINZ	-8.59x	1.86x	9.28x	6.58%	28.9B
NESTLÉ INDIA LIMITED	64.81x	9.95x	41.24x	1.18%	28.16B
BUNGE GLOBAL SA	11.48x	0.38x	8.58x	2.56%	21.63B
Average	19.89x	2.64x	14.02x	3.06%	54.55B
Weighted average by Cap.	20.59x	2.73x	14.33x	3.57%