Valuation GFPT

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
10.10 ^THB	+1.00%		-10.62%	-4.72%

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	12,664	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-4.72%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	13,938	13,282	9,465
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	2.4%	-4.7%	-28.74%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	5.71x	5.53x	5.28x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.54x	0.5x	0.46x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.62x	1.7x	1.12x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.68x	0.63x	0.6x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.74x	0.66x	0.45x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	4.01x	3.69x	2.52x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	9.17x	8.31x	6.03x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	7.94x	5.48x	3.17x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	12.6%	18.3%	31.6%
Dividend per Share ²	0.1	-	-	0.2	-	0.1983	0.205	0.2175
Rate of return	0.78%	-	-	2.09%	-	1.96%	2.03%	2.15%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.77	1.828	1.913
Distribution rate	58.8%	-	-	12.7%	-	11.2%	11.2%	11.4%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,743	19,989	21,237
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,478	3,597	3,751
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,520	1,598	1,569
Net income ¹	209.3	2,044	1,377	1,974	2,439	2,203	2,272	2,376
Net Debt ¹	3,368	3,353	1,778	2,324	320	1,274	618.8	-3,199
Reference price ²	12.80	12.80	11.50	9.55	10.60	10.10	10.10	10.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GFPT	5.71x	0.74x	4.01x	1.96%	375M
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.59x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
Average	16.84x	2.44x	12.21x	3.27%	61.14B
Weighted average by Cap.	19.87x	2.71x	13.79x	3.54%