Company Valuation: Global Connections

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,150 2,180 2,442 2,354 2,200 1,760
Change - 89.57% 12.02% -3.6% -6.54% -20%
Enterprise Value (EV) 1 1,731 3,022 3,389 3,193 3,139 2,554
Change - 74.6% 12.17% -5.8% -1.7% -18.62%
P/E Ratio 8.45x 11.5x 14.9x 12.6x 11.5x 9.01x
PBR 2.2x 3.96x 4.25x 3.88x 3.44x 2.67x
PEG - 0.3x -1.1x 0.9x 4.86x 3.65x
Capitalization / Revenue 0.32x 0.44x 0.44x 0.46x 0.37x 0.34x
EV / Revenue 0.48x 0.6x 0.61x 0.62x 0.53x 0.49x
EV / EBITDA 9.27x 11.8x 14.9x 12.1x 11.4x 9.33x
EV / EBIT 9.84x 12.4x 15.7x 12.6x 11.8x 9.74x
EV / FCF -39.9x -21.1x 8,875x 14.3x 208x 9.36x
FCF Yield -2.51% -4.74% 0.01% 6.98% 0.48% 10.7%
Dividend per Share 2 0.2636 0.2955 0.35 0.36 0.4 0.41
Rate of return 10.1% 5.96% 6.31% 6.73% 8% 10.3%
EPS 2 0.3092 0.4298 0.3713 0.4234 0.4334 0.4441
Distribution rate 85.3% 68.7% 94.3% 85% 92.3% 92.3%
Net sales 1 3,613 5,000 5,532 5,111 5,922 5,193
EBITDA 1 186.8 255.6 227.4 264.4 275.7 273.8
EBIT 1 175.9 243.5 216.1 254.1 265.2 262.1
Net income 1 136 189.1 163.4 186.3 190.7 195.4
Net Debt 1 580.6 841.7 947.4 838.7 938.5 794.1
Reference price 2 2.614 4.955 5.550 5.350 5.000 4.000
Nbr of stocks (in thousands) 440,000 440,000 440,000 440,000 440,000 440,000
Announcement Date 2/19/21 2/15/22 2/15/23 2/14/24 2/19/25 2/20/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.8M
14.32x - - 2.2% 2.94B
23.92x - - - 552M
12.06x - - 4.18% 316M
Average 16.77x 3.19% 968.21M
Weighted average by Cap. 15.52x 2.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GC Stock
  4. Valuation Global Connections
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!