Subscribe

Grand Prix International Public Company Limited (GPI.BK)

THB1.72 +0.01 (+0.58%)
TH SET Communication Services Advertising Agencies
Address No. 4/299, Moo 5, Soi Ladplaklao 66 10220
Bangkok, TH
CEO Peeraphong Eamlumnow
Website grandprix.co.th
IPO 2017-12-01
ISIN TH8316010009

Explore sections of this company profile

Description

Grand Prix International Public Company Limited, established in 1970 with its headquarters in Bangkok, Thailand, is a multifaceted enterprise primarily focused on the automotive industry. The company is a leading organizer of automotive exhibitions, conducting events both within Thailand and on the international stage. Beyond these major shows, GPI orchestrates a variety of motorsport activities, including quarter-mile, off-road, and motorcycle races, and delivers services such as automotive testing, caravan rallies, and safe driving courses. Its extensive media operations include publishing numerous auto-themed print titles, such as Grand Prix, Off Road, Motorcycle, and XO Autosport magazines, the YuadYan newspaper, a lifestyle magazine, and Garage Life, alongside offering broader and digital media solutions. Additionally, the company provides comprehensive printing services to a diverse clientele spanning sectors like fashion, textiles, food, real estate, tourism, automotive, government, and direct sales. GPI also manages advertising media channels across print, television, and online platforms. Further expanding its portfolio, the company produces and distributes books and holds strategic investments in the power plant sector.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB1.72 +0.01 (+0.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
500.2K
Beta
0.12
Float Shares
113.32M
Free Float %
18.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% -1.73% +1.80% +7.59% +7.59% +7.59% +1.19% -8.11% -51.43% -51.43%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.72
DCF (Unlevered) 8.45 +391.1%
DCF (Levered) 10.69 +521.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.06
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Advertising Agencies: +8.1%
    +10.6% ★ Q1'26: +9.0% (vs Q1'25)
  • ✗
    EPS growth Advertising Agencies: +38.8%
    -22.2% Q1'26: +7.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Advertising Agencies: +39.2%
    +10.7% Q1'26: +71.6% (vs Q1'25)
  • ✗
    EBIT margin Advertising Agencies: +7.9%
    +13.7% ★ Q1'26: +43.8% (vs Q1'25)
  • ✗
    ROIC Advertising Agencies: +6.8%
    +12.5% ★ Q1'26: +133.5% (vs Q1'25)
  • ✓
    Share dilution Advertising Agencies: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.10× Q1'26: 0.02× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.13) × ERP
WACC = 99% × Ke + 1% × Kd (4.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 8.67 Current price: 1.72
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana. 		Dec 2027
1 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana. 		Dec 2029
1 Rev. Ana.
1 EPS Ana. 		Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
814.92M
est: 814.00M (+0.1%)
731.65M
est: 953.00M (-23.2%)
719.33M
est: 744.00M (-3.3%)
509.41M
est: 505.00M (+0.9%)
497.54M
est: 592.00M (-16.0%)
576.45M
est: 650.00M (-11.3%)
829.34M
est: 814.00M (+1.9%)
953.00M
953.00M – 953.00M
+17.1% YoY
744.00M
744.00M – 744.00M
-21.9% YoY
505.00M
505.00M – 505.00M
-32.1% YoY
592.00M
592.00M – 592.00M
+17.2% YoY
650.00M
650.00M – 650.00M
+9.8% YoY
EBITDA
187.32M
est: 127.26M (+47.2%)
181.90M
est: 149.00M (+22.1%)
147.36M
est: 116.32M (+26.7%)
65.83M
est: 78.95M (-16.6%)
58.28M
est: 92.56M (-37.0%)
70.50M
est: 101.62M (-30.6%)
138.90M
est: 209.40M (-33.7%)
245.16M
245.16M – 245.16M
+17.1% YoY
191.39M
191.39M – 191.39M
-21.9% YoY
129.91M
129.91M – 129.91M
-32.1% YoY
152.29M
152.29M – 152.29M
+17.2% YoY
167.21M
167.21M – 167.21M
+9.8% YoY
EBIT
175.18M
est: 99.14M (+76.7%)
168.28M
est: 116.07M (+45.0%)
130.90M
est: 90.61M (+44.5%)
45.54M
est: 61.50M (-26.0%)
39.96M
est: 72.10M (-44.6%)
53.33M
est: 79.16M (-32.6%)
113.66M
est: 187.69M (-39.4%)
219.74M
219.74M – 219.74M
+17.1% YoY
171.55M
171.55M – 171.55M
-21.9% YoY
116.44M
116.44M – 116.44M
-32.1% YoY
136.50M
136.50M – 136.50M
+17.2% YoY
149.88M
149.88M – 149.88M
+9.8% YoY
Net Income
140.17M
est: 138.00M (+1.6%)
131.51M
est: 162.00M (-18.8%)
102.72M
est: 108.00M (-4.9%)
34.09M
est: 36.00M (-5.3%)
30.79M
est: 60.00M (-48.7%)
37.19M
est: 84.00M (-55.7%)
81.75M
est: 138.00M (-40.8%)
162.00M
162.00M – 162.00M
+17.4% YoY
108.00M
108.00M – 108.00M
-33.3% YoY
36.00M
36.00M – 36.00M
-66.7% YoY
60.00M
60.00M – 60.00M
+66.7% YoY
84.00M
84.00M – 84.00M
+40.0% YoY
SGA
163.74M
est: 254.71M (-35.7%)
180.72M
est: 298.21M (-39.4%)
172.31M
est: 232.81M (-26.0%)
168.78M
est: 158.02M (+6.8%)
168.03M
est: 185.25M (-9.3%)
170.87M
est: 203.40M (-16.0%)
250.00M
est: 249.85M (+0.1%)
292.51M
292.51M – 292.51M
+17.1% YoY
228.36M
228.36M – 228.36M
-21.9% YoY
155.00M
155.00M – 155.00M
-32.1% YoY
181.71M
181.71M – 181.71M
+17.2% YoY
199.51M
199.51M – 199.51M
+9.8% YoY
EPS
0.23
est: 0.23 (+0.0%)
0.22
est: 0.27 (-18.5%)
0.17
est: 0.18 (-5.6%)
0.06
est: 0.06 (-5.3%)
0.05
est: 0.10 (-48.7%)
0.06
est: 0.14 (-55.7%)
0.14
est: 0.23 (-39.1%)
0.27
0.27 – 0.27
+17.4% YoY
0.18
0.18 – 0.18
-33.3% YoY
0.06
0.06 – 0.06
-66.7% YoY
0.10
0.10 – 0.10
+66.7% YoY
0.14
0.14 – 0.14
+40.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-26 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-25 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-22 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-21 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-20 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-19 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-18 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-06 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-05 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-29 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-28 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-22 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-21 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-20 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-17 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-16 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
122.81M
OE per share TTM
0.20
Owner's Yield
12.04%
Maintenance CapEx ratio
6.53%
Maint CapEx / Avg PPE
35.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
416.3K
Shares Outstanding
600.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Anothai Eamlumnow Chief Operating Officer in Business Development & Director — male
Jaturont Komolmis Chief Operating Officer in Marketing & Sales and Executive Director — male
Khwanchanok Aula-aiem Accounting & Finance Director — female
Kitkallaya Somroumrom Company Secretary — female
Peeraphong Eamlumnow Chief Executive Officer, Chief Operating Officer in Media Production & Director — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Advertising Agencies