Gulf Energy Development Public Company Limited (GULF)

Basic

  • Market Cap

    THB 542.66B

  • EV

    THB 812.22B

  • Shares Out

    11.73B

  • Revenue

    THB 113.28B

  • Employees

    —

Margins

  • Gross

    19.46%

  • EBITDA

    20.59%

  • Operating

    16.76%

  • Pre-Tax

    19.1%

  • Net

    13.68%

  • FCF

    -2.1%

Returns (5Yr Avg)

  • ROA

    2.32%

  • ROE

    8.52%

  • ROCE

    4.16%

  • ROIC

    3.85%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    THB 54.52

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    THB 9.65

  • Earnings (Dil)

    THB 1.32

  • FCF

    -THB 0.2

  • Book Value

    THB 9.93

Growth (CAGR)

  • Rev 3Yr

    53.17%

  • Rev 5Yr

    51.27%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    61.66%

  • Dil EPS 5Yr

    31.36%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    13.19%

  • EBITDA Fwd 2Yr

    17.66%

  • EPS Fwd 2Yr

    27.44%

  • EPS LT Growth Est

    14.5%

Dividends

  • Yield

    —

  • Payout

    45.42%

  • DPS

    THB 0.6

  • DPS Growth 3Yr

    32.15%

  • DPS Growth 5Yr

    49.63%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    13.72%

Select a metric from the list below to chart it

Dec '14
Dec '16
Dec '18
Dec '20
Dec '22
Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

17,181.1

30,039.7

32,863.1

47,467.3

94,150.9

113,277.2

Total Revenues % Chg.

294.9%

74.8%

9.4%

44.4%

98.3%

37.2%

Cost of Goods Sold, Total

12,680.8

22,791.0

23,702.2

34,388.0

74,711.0

91,229.9

Gross Profit

4,500.4

7,248.6

9,160.9

13,079.3

19,439.9

22,047.3

Selling General & Admin Expenses, Total

1,489.6

1,713.1

2,115.9

2,297.4

2,954.6

3,621.4

Other Operating Expenses

—

-14.3

-19.9

-7.6

-225.5

-563.3

Other Operating Expenses, Total

1,489.6

1,698.8

2,096.1

2,289.8

2,729.1

3,058.1

Operating Income

3,010.8

5,549.8

7,064.8

10,789.5

16,710.8

18,989.2

Interest Expense, Total

-1,719.8

-2,682.0

-3,358.0

-5,000.0

-7,522.0

-9,271.2

Interest And Investment Income

288.5

289.4

523.4

2,508.9

318.8

1,753.0

Net Interest Expenses

-1,431.4

-2,392.6

-2,834.6

-2,491.1

-7,203.2

-7,518.2

Income (Loss) On Equity Invest.

2,615.5

3,205.4

2,462.1

2,886.0

6,321.3

8,861.4

Currency Exchange Gains (Loss)

134.8

1,003.5

-133.8

-1,074.8

-627.3

751.3

Other Non Operating Income (Expenses)

-209.1

-213.7

-307.0

-595.6

-129.7

-129.7

EBT, Excl. Unusual Items

4,120.6

7,152.4

6,251.6

9,514.0

15,071.9

20,954.1

Gain (Loss) On Sale Of Investments

—

—

—

—

381.0

381.0

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

301.0

EBT, Incl. Unusual Items

4,120.6

7,152.4

6,251.6

9,514.0

15,452.9

21,636.1

Income Tax Expense

-20.6

-13.7

107.3

346.9

1,344.1

797.0

Earnings From Continuing Operations

4,141.2

7,166.1

6,144.3

9,167.1

14,108.8

20,839.1

Minority Interest

-1,113.1

-2,279.5

-1,862.2

-1,496.8

-2,691.2

-5,338.3

Net Income

3,028.1

4,886.6

4,282.1

7,670.3

11,417.6

15,500.9

Net Income to Common Incl Extra Items

3,028.1

4,886.6

4,282.1

7,670.3

11,417.6

15,500.9

Net Income to Common Excl. Extra Items

3,028.1

4,886.6

4,282.1

7,670.3

11,417.6

15,500.9

Total Shares Outstanding

10,666.5

10,666.5

11,733.2

11,733.1

11,733.2

11,733.2

Weighted Avg. Shares Outstanding

10,666.5

10,667.0

10,959.0

11,733.0

11,733.0

11,733.0

Weighted Avg. Shares Outstanding Dil

10,666.5

10,667.0

10,959.0

11,733.0

11,733.0

11,733.0

EPS

0.3

0.5

0.4

0.7

1.0

1.3

EPS Diluted

0.3

0.5

0.4

0.7

1.0

1.3

EBITDA

4,398.0

7,973.7

10,477.2

15,758.4

21,752.4

23,324.4