Valuation Global Power Synergy

Equities

End-of-day quote Thailand S.E. Other stock markets 08/12/2025			5-day change	1st Jan Change
34.25 ^THB	-1.44%		-4.20%	-10.46%

25/11	Global Power Synergy Public Company Limited Appoints Somsak Anuntawat as Director and Member of the Corporate Governance and Sustainability Committee, Effective December 1, 2025	CI
05/11	Global Power Synergy Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,07,955	2,50,251	2,05,840	1,36,757	1,07,855	96,576	-	-
Change	-	20.34%	-17.75%	-33.56%	-21.13%	-10.46%	-	-
Enterprise Value (EV) ¹	2,92,561	3,46,090	3,19,725	2,49,256	2,15,985	1,96,388	1,91,420	1,75,463
Change	-	18.3%	-7.62%	-22.04%	-13.35%	-9.07%	-2.53%	-8.34%
P/E ratio	27.7x	34.1x	228x	37x	26.6x	16.9x	16.4x	15x
PBR	2.02x	2.31x	1.96x	1.29x	1x	0.86x	0.84x	0.81x
PEG	-	-15.12x	-2.6x	0x	2.68x	0.4x	4.7x	1.63x
Capitalization / Revenue	2.99x	3.34x	1.66x	1.51x	1.19x	1.1x	1.16x	1.22x
EV / Revenue	4.2x	4.62x	2.58x	2.76x	2.38x	2.24x	2.31x	2.21x
EV / EBITDA	14.7x	19.9x	31.5x	15x	11.6x	10.2x	9.94x	9.6x
EV / EBIT	26.2x	42.3x	304x	34x	24.4x	20.6x	19.3x	18.5x
EV / FCF	19x	29.5x	-170x	15.6x	11.1x	18.9x	13.3x	13.4x
FCF Yield	5.27%	3.39%	-0.59%	6.43%	9%	5.29%	7.52%	7.45%
Dividend per Share ²	1.5	1.5	-	0.74	0.9	1.118	1.104	1.188
Rate of return	2.03%	1.69%	-	1.53%	2.35%	3.26%	3.22%	3.47%
EPS ²	2.66	2.6	0.32	1.31	1.44	2.021	2.092	2.284
Distribution rate	56.4%	57.7%	-	56.5%	62.5%	55.3%	52.8%	52%
Net sales ¹	69,578	74,874	1,23,685	90,303	90,730	87,806	82,980	79,376
EBITDA ¹	19,885	17,407	10,164	16,645	18,609	19,272	19,262	18,278
EBIT ¹	11,178	8,175	1,051	7,336	8,852	9,514	9,910	9,487
Net income ¹	7,508	7,319	891.4	3,694	4,062	5,698	5,990	6,433
Net Debt ¹	84,606	95,839	1,13,885	1,12,499	1,08,130	99,812	94,844	78,888
Reference price ²	73.75	88.75	73.00	48.50	38.25	34.25	34.25	34.25
Nbr of stocks (in thousands)	28,19,729	28,19,729	28,19,729	28,19,729	28,19,729	28,19,729	-	-
Announcement Date	11/02/21	11/02/22	10/02/23	09/02/24	17/02/25	-	-	-

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.($)
GLOBAL POWER SYNERGY	16.94x	2.24x	10.19x	3.26%	302.4Cr
HUANENG POWER INTERNATIONAL, INC.	7.04x	1.73x	6.78x	7.24%	1.59TCr
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	9.53x	1.27x	5.67x	4.18%	971.02Cr
JSW ENERGY LIMITED	29.79x	6.71x	13.16x	0.5%	878.12Cr
TAQA MOROCCO S.A.	55.82x	5.75x	19.63x	1.49%	597.99Cr
SHAANXI ENERGY INVESTMENT CO., LTD.	12.61x	-	-	3.94%	525.09Cr
ABOITIZ POWER CORPORATION	10.34x	2.64x	10.19x	5.49%	521.76Cr
WINTIME ENERGY GROUP CO.,LTD.	123.78x	-	-	-.--%	509.17Cr
BEIJING JINGNENG POWER CO., LTD.	7.86x	-	-	-	431.78Cr
Average	30.41x	3.39x	10.94x	3.26%	703.07Cr
Weighted average by Cap.	25.85x	3.16x	9.87x	3.87%