YOLFTbeta
Grand Prix International Public Company Limited

Grand Prix International Public Company Limited

GPI · BK · Communication Services / Advertising Agencies

1.78THB+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close1.78
Open1.79
Day Range1.72 – 1.79
52-Week Range1.39 – 1.81
Volume573.17K
Market Cap1.07B
P/E (TTM)10.53
Forward P/E0.00
EPS0.17
Dividend Yield10.06%
Beta0.19
50-Day Avg1.78
200-Day Avg1.71

About

Grand Prix International Public Company Limited provides space for motor show exhibition and automotive related products marketing and promotion services in Thailand. The company offers printing services; advertising media services in printing, television, and website, as well as distributes publishing's; and engages in other business activities. The company was founded in 1970 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorCommunication Services
  • IndustryAdvertising Agencies
  • CEOMr. Peeraphong Eamlumnow
  • Employees0
  • HeadquartersNo. 4/299, Soi Ladplakhao 66, Bangkok, Thailand, 10220, Thailand
  • Websitehttps://www.grandprix.co.th

Leadership

  • Mr. Peeraphong EamlumnowCEO, COO in Media Production & Director · b. 1975
  • Mr. Jaturont KomolmisCOO in Marketing & Sales and Executive Director · b. 1960
  • Mr. Anothai EamlumnowCOO in Business Development & Director · b. 1972
  • Ms. Khwanchanok Aula-aiemAccounting & Finance Director · b. 1975
  • Ms. Kitkallaya SomroumromCompany Secretary

Financials

Income Statement

Currency: THB2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue771.05M776.48M752.62M814.92M731.65M719.33M509.41M497.54M576.45M627.68M749.55M829.34M
Growth (%)-+0.71%-3.07%+8.28%-10.22%-1.68%-29.18%-2.33%+15.86%+8.89%+19.42%+10.64%
Cost of Revenue430.50M427.53M434.77M485.13M395.36M430.68M299.75M290.56M341.44M338.86M402.89M465.68M
Gross Profit340.55M348.95M317.85M329.79M336.28M288.65M209.66M206.98M235.01M288.82M346.66M363.66M
Gross Margin44.17%44.94%42.23%40.47%45.96%40.13%41.16%41.60%40.77%46.01%46.25%43.85%
Operating Expense206.50M182.60M166.37M155.88M168.00M157.76M166.19M165.27M181.68M187.40M210.81M250.00M
Operating Income134.05M166.36M151.47M173.91M168.28M130.90M43.47M41.71M53.33M101.42M135.85M113.66M
Operating Margin17.39%21.42%20.13%21.34%23.00%18.20%8.53%8.38%9.25%16.16%18.12%13.70%
EBITDA144.36M176.39M162.89M187.32M181.90M147.36M65.83M58.28M70.50M124.76M160.62M138.90M
EBITDA Margin18.72%22.72%21.64%22.99%24.86%20.49%12.92%11.71%12.23%19.88%21.43%16.75%
Net Income137.90M126.09M119.60M140.17M131.51M102.72M34.09M30.79M37.19M79.05M108.48M81.75M
Net Income Margin17.88%16.24%15.89%17.20%17.97%14.28%6.69%6.19%6.45%12.59%14.47%9.86%
Interest Expense-3.35M2.16M1.28M203.66K0278.83K250.71K1.49M602.05K560.96K638.72K
Interest Expense % of Total Revenue-0.43%0.29%0.16%0.03%0.00%0.05%0.05%0.26%0.10%0.07%0.08%

Balance Sheet

Currency: THB2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets700.53M648.72M718.20M1.08B1.00B976.81M814.07M788.88M797.07M875.11M881.17M865.41M
Total Liabilities421.66M364.08M321.90M342.99M217.73M199.50M65.80M57.16M76.15M138.61M132.07M136.24M
Total Equity278.87M284.64M396.30M741.91M783.43M777.31M748.27M731.72M720.92M736.50M749.10M729.16M
Cash109.51M153.71M60.27M413.99M271.02M147.58M50.86M14.92M25.30M22.44M65.95M61.24M
Total Debt97.38M38.34M27.54M780.93K-62.72K10.70M4.54M3.60M14.10M19.61M13.45M
Net Debt-12.13M-115.37M-32.73M-413.21M-271.02M-147.52M-40.16M-10.38M-21.70M-8.34M-46.34M-47.79M

Cash Flow

Currency: THB2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow396.27M422.44M103.44M149.40M92.26M151.35M-84.42M42.15M89.90M131.99M110.60M132.20M
Investing Cash Flow-5.50M-194.20M-186.79M26.34M-144.40M-160.38M55.50M-22.68M-30.56M-79.02M27.34M-23.16M
Financing Cash Flow-375.35M-184.04M-10.10M177.98M-90.78M-114.00M-67.50M-55.96M-48.94M-55.36M-94.39M-113.84M
Capital Expenditure4.03M6.17M13.06M9.01M18.65M70.32M16.98M34.35M45.72M23.59M22.60M23.24M
Free Cash Flow392.24M416.27M90.38M140.40M73.61M81.04M-101.39M7.80M44.18M108.40M87.99M108.96M
Dividends Paid140.00M125.00M-130.00M90.00M114.00M66.00M48.00M48.00M63.00M93.00M102.00M
FCF to OCF98.98%98.54%87.37%93.97%79.79%53.54%120.11%18.50%49.15%82.13%79.56%82.42%
Dividend Paid to FCF35.69%30.03%-92.59%122.26%140.68%-65.09%615.46%108.64%58.12%105.69%93.61%

Earnings

Report DateFeb 22, 2018May 10, 2018Aug 9, 2018Nov 28, 2018Feb 21, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 20, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Feb 25, 2021Jun 2, 2021Sep 1, 2021Dec 1, 2021Feb 24, 2022May 13, 2022Aug 10, 2022Nov 11, 2022Feb 24, 2023May 12, 2023Aug 8, 2023Nov 14, 2023Feb 19, 2024May 15, 2024Aug 13, 2024Nov 14, 2024Feb 25, 2025May 16, 2025Aug 15, 2025Nov 10, 2025Feb 25, 2026May 20, 2026Aug 14, 2026
EPS Estimate-----------------------------------
EPS Actual-0.030.200.15-0.06-0.070.180.13-0.06-0.07-0.10-0.090.31-0.060.160.03-0.06-0.080.190.01-0.06-0.070.260.00-0.07-0.060.220.10-0.07-0.070.260.09-0.10-0.100.280.09
Surprise-----------------------------------
TimingAfter-hoursAfter-hoursAfter-hours--------------------------------

Key Statistics & Ratios

Market Cap1.07B
Enterprise Value897.78M
Trailing P/E10.53
Forward P/E0.00
Price / Sales1.25
Price / Book1.18
EPS0.17
Book Value1.52
Revenue (TTM)858.30M
Gross Profit (TTM)373.01M
EBITDA152.07M
Profit Margin11.46%
Operating Margin26.16%
Return on Equity10.80%
Return on Assets7.84%
Shares Outstanding600.00M
Shares Float243.16M
Beta0.19
Dividend Yield10.06%
Dividend Rate0.18
Payout Ratio109.82%

Dividends

20262×
0.11Aug 26, 20260.07Apr 9, 2026
20252×
0.10Aug 27, 20250.07Apr 9, 2025
20242×
0.10Aug 26, 20240.06Apr 5, 2024
20232×
0.07Aug 23, 20230.04Apr 7, 2023
20222×
0.05Aug 23, 20220.03Apr 7, 2022
20212×
0.03Aug 25, 20210.05Apr 7, 2021
20202×
0.03Nov 25, 20200.08Apr 8, 2020
20192×
0.10Aug 22, 20190.09Apr 4, 2019
20181×
0.15May 24, 2018