Valuation GFPT

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
9.800 ^THB	+1.03%		+1.55%	-7.55%

29/05	Phillip Securities Downgrades GFPT to Accumulate From Buy; Price Target is THB9.65	MT
16/05	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	12,287	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-7.55%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	11,976	10,885	9,662
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-12.01%	-9.11%	-11.24%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	6.09x	5.64x	5.53x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.53x	0.49x	0.46x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.3x	0.71x	2.7x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.66x	0.63x	0.6x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.64x	0.55x	0.47x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.87x	3.22x	2.78x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.7x	6.68x	6.2x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.76x	4.76x	3.43x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	14.8%	21%	29.2%
Dividend per Share ²	0.1	-	-	0.2	-	0.1933	0.2286	0.19
Rate of return	0.78%	-	-	2.09%	-	1.97%	2.33%	1.94%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.61	1.738	1.773
Distribution rate	58.8%	-	-	12.7%	-	12%	13.2%	10.7%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,733	19,636	20,472
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,094	3,378	3,479
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,376	1,629	1,558
Net income ¹	209.3	2,044	1,377	1,974	2,439	1,999	2,184	2,237
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	9.800	9.800	9.800
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	22/2/22	21/2/23	20/2/24	20/2/25	20/2/26	-	-	-

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.($)
GFPT	6.09x	0.64x	3.87x	1.97%	368M
NESTLÉ S.A.	20.81x	2.89x	14.3x	3.87%	258B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.53B
DANONE	18.14x	1.85x	10.46x	3.48%	49.97B
ARCHER-DANIELS-MIDLAND COMPANY	16.55x	0.53x	10.03x	2.6%	38.2B
THE HERSHEY COMPANY	21.23x	3.22x	13.03x	3.3%	35.17B
KRAFT HEINZ	12.32x	1.97x	9.67x	6.21%	30.65B
NESTLÉ INDIA LIMITED	70.35x	10.75x	44.7x	1.09%	30.5B
AJINOMOTO CO., INC.	35.07x	2.97x	17.56x	1.02%	29.74B
Average	24.49x	3.03x	15.39x	2.98%	61.3B
Weighted average by Cap.	23.19x	2.98x	15.25x	3.45%