Valuation Gulf Energy Development

Equities

End-of-day quote Thailand S.E. Other stock markets 2026-02-13			5-day change	1st Jan Change
59.25 ^THB	+1.28%		+19.10%	+41.92%

Feb. 10	Gulf Development Public Company Limited Secures THB 60,000 Million in Loan Facilities to Accelerate Development of 27 Renewable Energy Projects	CI
Jan. 21	Gulf Development enters strategic framework agreement with Google Asia Pacific	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027
Capitalization ¹	885,185	885,185	-
Change	-	0%	-
Enterprise Value (EV) ¹	1,160,416	1,166,523	1,166,463
Change	-	0.53%	-0.01%
P/E ratio	31.2x	28.7x	25.7x
PBR	2.42x	2.29x	2.26x
PEG	-	3.18x	2.2x
Capitalization / Revenue	6.8x	6.71x	6.63x
EV / Revenue	8.92x	8.85x	8.73x
EV / EBITDA	39.7x	36.4x	33.3x
EV / EBIT	49x	45.3x	41.9x
EV / FCF	17.4x	33.7x	30.3x
FCF Yield	5.73%	2.96%	3.31%
Dividend per Share ²	1.236	1.28	1.377
Rate of return	2.09%	2.16%	2.32%
EPS ²	1.897	2.068	2.304
Distribution rate	65.2%	61.9%	59.8%
Net sales ¹	130,126	131,884	133,577
EBITDA ¹	29,227	32,016	35,009
EBIT ¹	23,689	25,742	27,832
Net income ¹	28,284	31,114	34,476
Net Debt ¹	275,231	281,338	281,278
Reference price ²	59.25	59.25	59.25
Nbr of stocks (in thousands)	14,939,838	14,939,838	-
Announcement Date	-	-	-

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.($)
GULF ENERGY DEVELOPMENT	-	8.92x	39.7x	-	28.48B
GE VERNOVA INC.	54.72x	4.64x	35.99x	0.23%	216B
NEXTERA ENERGY	26.7x	10x	17.23x	2.41%	195B
IBERDROLA, S.A.	20.68x	3.94x	11.3x	3.41%	159B
ENEL S.P.A.	13.67x	1.93x	6.67x	5.19%	111B
SOUTHERN COMPANY	22.72x	6.13x	13.62x	3.1%	105B
CONSTELLATION ENERGY CORPORATION	31.39x	4.5x	21.11x	0.53%	105B
DUKE ENERGY CORPORATION	20.29x	5.84x	12.04x	3.31%	99.7B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.49x	4.91x	11.89x	2.98%	69.4B
VISTRA CORP.	35.18x	3.83x	12.75x	0.54%	58.11B
Average	27.32x	5.46x	18.23x	2.41%	114.58B
Weighted average by Cap.	29.53x	5.50x	18.51x	2.31%