Valuation Grand Prix International

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-05			5-day change	1st Jan Change
1.790 ^THB	0.00%		+0.56%	+13.29%

05-14	Grand Prix International posts qtrly profit attributable 169.1 mln baht	RE
05-14	Grand Prix International Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	780	1,182	1,032	960	972	948
Change	-	51.54%	-12.69%	-6.98%	1.25%	-2.47%
Enterprise Value (EV) ¹	539.8	1,072	935.3	901.6	925.6	900.1
Change	-	98.52%	-12.72%	-3.6%	2.67%	-2.76%
P/E	22.9x	38.4x	27.8x	12.1x	8.96x	11.6x
PBR	1.04x	1.62x	1.43x	1.3x	1.3x	1.3x
PEG	-	-3.97x	1.3x	0x	0.2x	-0.5x
Capitalization / Revenue	1.53x	2.38x	1.79x	1.53x	1.3x	1.14x
EV / Revenue	1.06x	2.15x	1.62x	1.44x	1.23x	1.09x
EV / EBITDA	9.17x	19.3x	11.6x	7.75x	5.94x	6.58x
EV / EBIT	12.4x	25.7x	13.7x	8.89x	6.81x	7.71x
EV / FCF	-4.15x	-38.3x	28.4x	13.4x	15.3x	10.6x
FCF Yield	-24.1%	-2.61%	3.52%	7.45%	6.52%	9.42%
Dividend per Share ²	0.08	0.06	0.09	0.12	0.17	0.17
Rate of return	6.15%	3.05%	5.23%	7.5%	10.5%	10.8%
EPS ²	0.0568	0.0513	0.062	0.1318	0.1808	0.1362
Distribution rate	141%	117%	145%	91.1%	94%	125%
Net sales ¹	509.4	497.5	576.4	627.7	749.6	829.3
EBITDA ¹	58.86	55.52	80.67	116.4	155.7	136.7
EBIT ¹	43.47	41.71	68.51	101.4	135.9	116.7
Net income ¹	34.09	30.79	37.19	79.05	108.5	81.75
Net Debt ¹	-240.2	-110.4	-96.75	-58.43	-46.4	-47.94
Reference price ²	1.300	1.970	1.720	1.600	1.620	1.580
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	600,000	600,000
Announcement Date	2/22/21	2/24/22	2/24/23	2/18/24	2/24/25	2/24/26

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.($)
GRAND PRIX INTERNATIONAL	-	-	-	-	32.27M
INFORMA PLC	26.04x	3.29x	10.55x	2.54%	15.31B
GL EVENTS	9.56x	0.74x	4.32x	3.08%	1.06B
DLG EXHIBITIONS & EVENTS CORPORATION LIMITED	18.52x	-	-	-	874M
FIERA MILANO S.P.A.	18.29x	1.96x	7.04x	2.93%	698M
ZHEJIANG MEORIENT COMMERCE EXHIBITION INC.	32.46x	-	-	-	682M
ITALIAN EXHIBITION GROUP S.P.A.	15.54x	2.05x	7.51x	1.41%	607M
Average	20.07x	2.01x	7.36x	2.49%	2.75B
Weighted average by Cap.	24.40x	3.04x	9.94x	2.55%