Valuation GFPT OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

14/08	GFPT Public Company Limited, Q2 2026 Earnings Call, Aug 13, 2026
14/08	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	12,664	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-4.72%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	14,298	13,611	12,184	10,841	9,465
Change	-	-0.08%	-16.52%	-11.73%	-4.81%	-10.48%	-11.02%	-12.69%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	5.89x	5.52x	5.39x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.54x	0.5x	0.47x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.5x	0.83x	2.22x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.68x	0.65x	0.62x
EV / Revenue	1.41x	1.06x	0.85x	0.74x	0.72x	0.65x	0.55x	0.46x
EV / EBITDA	20x	7.37x	7.27x	5.16x	4.07x	3.67x	3.12x	2.63x
EV / EBIT	-73.3x	14.8x	22.6x	13x	8.44x	8.14x	6.45x	5.85x
EV / FCF	-24.2x	54.2x	18x	13x	8.83x	6.45x	4.47x	3.17x
FCF Yield	-4.13%	1.84%	5.54%	7.7%	11.3%	15.5%	22.4%	31.6%
Dividend per Share ²	0.1	-	-	0.2	-	0.1967	0.2314	0.2125
Rate of return	0.78%	-	-	2.09%	-	1.95%	2.29%	2.1%
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	12.80	12.80	11.50	9.55	10.60	10.10	10.10	10.10
Nbr of stocks (in thousands)	12,53,821	12,53,821	12,53,821	12,53,821	12,53,821	12,53,821	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	20.75x	2.86x	14.24x	3.93%	26TCr
MONDELEZ INTERNATIONAL, INC.	20.06x	2.52x	14.99x	3.27%	8.04TCr
DANONE	17.47x	1.81x	10.23x	3.58%	4.93TCr
ARCHER-DANIELS-MIDLAND COMPANY	14.83x	0.53x	9.71x	2.6%	3.86TCr
THE HERSHEY COMPANY	22.44x	3.39x	13.71x	3.12%	3.72TCr
AJINOMOTO CO., INC.	37.36x	3.22x	18.62x	0.97%	3.24TCr
KRAFT HEINZ	-105.54x	1.88x	9.37x	6.46%	2.94TCr
NESTLÉ INDIA LIMITED	67.22x	10.32x	42.79x	1.13%	2.93TCr
Average	11.82x	3.32x	16.71x	3.13%	6.9TCr
Weighted average by Cap.	16.77x	2.95x	15.16x	3.47%