Valuation GFPT

Stocks

End-of-day quote Thailand S.E. 01/09/2026			5-day change	1st Jan Change
9.950 ^THB	0.00%		-1.49%	-6.13%

08-14	GFPT Public Company Limited, Q2 2026 Earnings Call, Aug 13, 2026
08-14	Yuanta Securities Downgrades GFPT to Hold from Buy; 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	12,476	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-6.13%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	11,996	10,653	9,277
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-11.87%	-11.2%	-12.92%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	5.8x	5.44x	5.31x
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	-0.5x	0.81x	2.19x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.67x	0.64x	0.61x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.64x	0.54x	0.45x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.62x	3.07x	2.58x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.01x	6.34x	5.74x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.35x	4.39x	3.1x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	15.7%	22.8%	32.2%
Dividend per Share ²	0.1	-	-	0.2	-	0.1967	0.2314	0.2125
Rate of return	0.78%	-	-	2.09%	-	1.98%	2.33%	2.14%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.714	1.829	1.873
Distribution rate	58.8%	-	-	12.7%	-	11.5%	12.7%	11.3%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,752	19,593	20,393
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,316	3,473	3,602
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,497	1,681	1,617
Net income ¹	209.3	2,044	1,377	1,974	2,439	2,145	2,285	2,351
Net Debt ¹	3,368	3,353	1,778	2,324	320	-480	-1,823	-3,199
Reference price ²	12.800	12.800	11.500	9.550	10.600	9.950	9.950	9.950
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	5.8x	0.64x	3.62x	1.98%	375M
NESTLÉ S.A.	20.67x	2.82x	14.05x	4%	249B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.47x	14.73x	3.34%	78.63B
DANONE	17.15x	1.78x	10.08x	3.65%	48.13B
ARCHER-DANIELS-MIDLAND COMPANY	15.66x	0.56x	10.17x	2.47%	40.75B
THE HERSHEY COMPANY	21.31x	3.23x	13.12x	3.28%	35.36B
AJINOMOTO CO., INC.	36.62x	3.17x	18.24x	1%	31.82B
KRAFT HEINZ	-25.41x	1.93x	9.62x	6.19%	30.68B
NESTLÉ INDIA LIMITED	66.86x	10.26x	42.56x	1.14%	29.33B
Average	19.81x	2.99x	15.13x	3%	60.44B
Weighted average by Cap.	20.69x	2.90x	14.97x	3.5%