Valuation Global Power Synergy

Equities

End-of-day quote Thailand S.E. Other stock markets 18/09/2024			5-day change	1st Jan Change
46.25 ^THB	0.00%		-1.07%	-4.64%

30/08	Global Power Synergy Public Company Limited Announce CFO Changes	CI
30/08	Global Power Synergy Public Company Limited Announces Executive Changes, Effective September 1, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,41,792	2,07,955	2,50,251	2,05,840	1,36,757	1,30,412	-	-
Change	-	-13.99%	20.34%	-17.75%	-33.56%	-4.64%	-	-
Enterprise Value (EV) ¹	3,28,076	2,92,561	3,46,090	3,19,725	2,49,256	2,42,190	2,39,996	2,27,796
Change	-	-10.83%	18.3%	-7.62%	-22.04%	-2.83%	-0.91%	-5.08%
P/E ratio	38.1x	27.7x	34.1x	228x	37x	27.2x	20.8x	21.6x
PBR	2.4x	2.02x	2.31x	1.96x	1.29x	1.18x	1.15x	1.11x
PEG	-	1.5x	-15.12x	-2.6x	0x	0.9x	0.7x	-5.73x
Capitalization / Revenue	3.63x	2.99x	3.34x	1.66x	-	1.42x	1.46x	1.54x
EV / Revenue	4.93x	4.2x	4.62x	2.58x	-	2.63x	2.69x	2.7x
EV / EBITDA	20x	14.7x	19.9x	31.5x	15x	12.8x	12.1x	12.3x
EV / EBIT	35.2x	26.2x	42.3x	304x	34x	28.3x	24x	24.2x
EV / FCF	23x	19x	29.5x	-170x	15.6x	18.9x	15.9x	14.3x
FCF Yield	4.35%	5.27%	3.39%	-0.59%	6.43%	5.28%	6.29%	6.98%
Dividend per Share ²	1.3	1.5	1.5	-	-	0.9981	1.28	1.264
Rate of return	1.52%	2.03%	1.69%	-	-	2.16%	2.77%	2.73%
EPS ²	2.25	2.66	2.6	0.32	1.31	1.699	2.221	2.138
Distribution rate	57.8%	56.4%	57.7%	-	-	58.7%	57.6%	59.1%
Net sales ¹	66,562	69,578	74,874	1,23,685	-	91,980	89,379	84,511
EBITDA ¹	16,443	19,885	17,407	10,164	16,645	18,898	19,870	18,573
EBIT ¹	9,315	11,178	8,175	1,051	7,336	8,548	10,004	9,417
Net income ¹	4,061	7,508	7,319	891.4	3,694	5,011	6,300	6,012
Net Debt ¹	86,284	84,606	95,839	1,13,885	1,12,499	1,11,778	1,09,583	97,383
Reference price ²	85.75	73.75	88.75	73.00	48.50	46.25	46.25	46.25
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	12/02/20	11/02/21	11/02/22	10/02/23	09/02/24	-	-	-

¹THB in Million²THB

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GLOBAL POWER SYNERGY	27.22x	2.63x	12.82x	+2.16%	3.92B
GULF ENERGY DEVELOPMENT	36.02x	7.74x	28.05x	+1.65%	19.59B
JSW ENERGY LIMITED	43.63x	9.72x	19.36x	+0.25%	15.65B
HUANENG POWER INTERNATIONAL, INC.	6.04x	1.65x	7.54x	+7.50%	12.52B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	9.36x	-	-	+4.73%	10.77B
ABOITIZ POWER CORPORATION	7.96x	2.24x	9.65x	+6.27%	4.77B
JIANGSU GUOXIN CORP. LTD.	8.81x	-	-	+3.08%	3.5B
TAQA MOROCCO S.A.	27.99x	3.02x	10.66x	+2.75%	3.17B
BEIJING JINGNENG POWER CO., LTD.	15.49x	-	-	-	2.89B
Average	20.28x	4.50x	14.68x	+3.55%	8.53B
Weighted average by Cap.	24.41x	5.95x	18.06x	+3.23%