Valuation GFPT OTC Markets

Stocks

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

05-29	Phillip Securities Downgrades GFPT to Accumulate From Buy; Price Target is THB9.65	MT
05-15	GFPT Public Company Limited, Q1 2026 Earnings Call, May 14, 2026

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	10,783	-	-
Change	-	0%	-10.16%	-16.96%	10.99%	-18.87%	-	-
Enterprise Value (EV) ¹	19,417	19,402	16,197	13,370	13,611	10,472	9,381	8,158
Change	-	-0.08%	-16.52%	-17.45%	1.8%	-23.06%	-10.42%	-13.04%
P/E	75.3x	7.85x	10.5x	6.08x	5.44x	5.35x	4.92x	4.76x
PBR	1.1x	0.97x	0.82x	0.62x	0.62x	0.47x	0.43x	0.4x
PEG	-	0x	-0.3x	0.1x	0.2x	-0.3x	0.56x	1.45x
Capitalization / Revenue	1.16x	0.88x	0.76x	0.62x	0.71x	0.57x	0.54x	0.52x
EV / Revenue	1.41x	1.06x	0.85x	0.69x	0.72x	0.56x	0.47x	0.39x
EV / EBITDA	20x	7.37x	7.27x	4.82x	4.07x	3.35x	2.76x	2.3x
EV / EBIT	-73.3x	14.8x	22.6x	12.2x	8.44x	7.88x	5.88x	5.24x
EV / FCF	-24.2x	54.2x	18x	12.1x	8.83x	6.18x	4.45x	2.9x
FCF Yield	-4.13%	1.84%	5.54%	8.24%	11.3%	16.2%	22.5%	34.5%
Dividend per Share ²	0.1	-	-	0.2	-	0.1933	0.2317	0.1967
Rate of return	0.78%	-	-	2.09%	-	2.25%	2.69%	2.29%
EPS ²	0.17	1.63	1.1	1.57	1.95	1.607	1.749	1.806
Distribution rate	58.8%	-	-	12.7%	-	12%	13.2%	10.9%
Net sales ¹	13,781	18,222	18,963	19,314	18,840	18,835	19,826	20,729
EBITDA ¹	968.8	2,631	2,229	2,773	3,345	3,129	3,400	3,553
EBIT ¹	-265	1,309	717.9	1,099	1,612	1,330	1,596	1,558
Net income ¹	209.3	2,044	1,377	1,974	2,439	1,994	2,199	2,263
Net Debt ¹	3,368	3,353	1,778	1,396	320	-311	-1,402	-2,625
Reference price ²	12.800	12.800	11.500	9.550	10.600	8.600	8.600	8.600
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	2/22/22	2/21/23	2/20/24	2/20/25	2/20/26	-	-	-

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.($)
NESTLÉ S.A.	19.61x	2.85x	14.03x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	20.64x	2.44x	14.35x	3.43%	77.17B
DANONE	17.19x	1.76x	9.9x	3.6%	47.77B
ARCHER-DANIELS-MIDLAND COMPANY	16.51x	0.51x	9.78x	2.76%	36.19B
THE HERSHEY COMPANY	21.62x	3.2x	13x	3.34%	35.02B
AJINOMOTO CO., INC.	40.04x	3.32x	19.66x	0.87%	34.32B
NESTLÉ INDIA LIMITED	69.16x	10.32x	43.85x	1.1%	28.92B
KRAFT HEINZ	10.9x	1.82x	8.97x	7.03%	27.06B
Average	26.96x	3.28x	16.69x	3.26%	67.17B
Weighted average by Cap.	23.00x	2.94x	15.06x	3.55%