Gulf Development Public Company Limited

Gulf Development Public Company Limited

61.75
THB
0.00
(0.00%)
2.87EPS
24.38P/E
918.80BMarket Cap
Nov 05Next Earn
Gulf Development Public Company Limited
SET:GULF
(Stock Exchange of Thailand)

Recent

price

61.75

P/E

ratio

24.38

div

yld

5.26%

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
THB
0.36
0.32
0.02
0.4
1.59
2.8
3
4.05
8.02
9.72
10.3
- -
9.54
Revenue per Share
-0.2
-0.38
0.04
0.32
0.28
0.45
0.39
0.65
0.97
1.27
1.55
- -
2.52
Basic EPS, GAAP
-0.23
-4.28
-1.79
-1.83
-1.5
-0.52
-0.73
-0.7
-0.55
-0.09
-0.66
- -
-1.14
Free Cash Flow per Basic Share
- -
- -
- -
- -
0.08
0.24
0.25
0.38
0.44
0.6
0.88
- -
3.25
Dividend per Share
0.88
0.54
0.74
3.2
3.39
3.56
5.46
8.23
9.44
9.94
10.58
22.47
21.12
Book Value per Share
0.88
0.53
0.74
3.2
3.38
3.46
3.98
6.62
9.11
9.43
10.11
21.81
20.08
Tangible Book Value per Share
2,133
2,133
11,733
10,788
10,788
10,744
10,959
11,733
11,733
11,733
11,733
14,940
14,940
Basic Weighted Avg Shares
773
687
241
4,350
17,181
30,040
32,863
47,467
94,151
114,054
120,888
- -
142,484
Sales/Revenue/Turnover
-45.58
-75.56
-243.89
2.46
17.52
18.43
21.5
22.73
18.15
16.49
17.14
- -
18.52
Operating Margin (%)
2
5
5
370
1,392
2,434
3,431
4,989
5,063
4,181
4,575
- -
6,950
Depreciation Expense
-431
-811
418
3,451
3,028
4,887
4,282
7,670
11,418
14,858
18,170
- -
37,689
Net Income, GAAP
- -
- -
- -
- -
- -
- -
1.72
3.65
8.7
3.18
2.83
- -
4.17
Effective Tax Rate (%)
-55.75
-118.08
173.27
79.33
17.62
16.27
13.03
16.16
12.13
13.03
15.03
- -
26.45
Profit Margin (%)
698
-3,439
-6,493
17,897
7,457
11,722
712
3,795
18,381
7,063
-163
2,890
3,927
Working Capital
5,599
12,570
43,866
53,898
59,883
73,947
123,358
203,962
220,899
242,171
260,865
298,310
339,401
LT Debt
3,661
2,495
3,782
39,348
44,788
49,040
72,080
107,509
135,802
144,104
153,840
365,899
347,604
Total Equity
- -
- -
- -
- -
- -
- -
4.31
4.32
4.27
4.8
5.01
- -
4.37
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
3.36
4.03
4.35
4.64
5.19
- -
6.08
Return on Capital (%)
- -
-36.51
20.81
18.71
8.52
13.04
8.36
9.55
11.01
13.07
15.1
- -
11.94
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
- -
69,644
85,849
LT Borrowings
- -
332,020
337,942
LT Finance Leases
- -
1,501
1,459
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
14,940
14,940
14,940
Market Capitalization
623,738
885,185
918,800

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
- -
110,098
120,798
Cash, Cash Equivalents & STI
- -
52,807
56,740
Accounts Receivable, Net
- -
30,937
42,914
Inventories
- -
4,936
3,695
Total Current Liabilities
- -
98,225
116,872
Payables & Accruals
- -
28,536
30,983
ST Debt
- -
69,644
85,849
Deferred Revenue
- -
- -
- -

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
128.84%
45.24%
137.84%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
31,599
31,592
30,451
27,246
120,888
2025
30,782
38,518
29,037
31,331
- -
2026
37,638
44,478
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.3
0.4
0.51
0.33
1.55
2025
0.46
4.28
0.49
0.59
- -
2026
0.61
0.83
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.88
- -
- -
0.88
2025
1.01
- -
- -
- -
- -
2026
- -
3.25
- -
- -
- -
Business
Gulf Energy Development Public Company Limited (GULF) is a leading Thai energy and infrastructure development company primarily engaged in generating and selling electricity, steam, and chilled water to public and private clients in Thailand and internationally. The company’s core products and services include power generation from gas-fired, solar, wind, biomass, and waste-to-energy projects under independent power producer (IPP) and small power producer (SPP) programs; liquefied natural gas (LNG) importation, storage, regasification, and distribution with an 8 million tons per annum LNG terminal capacity; infrastructure development including motorways and logistics; and digital infrastructure services. It also provides engineering, operation and maintenance services for power plants and renewable energy solutions. GULF has a total installed power generation capacity of approximately 16,000 MW in operation and an additional 9,000 MW under development, with more than 40% derived from renewable energy sources, aligning with Thailand’s greenhouse gas reduction targets. The company operates domestically in Thailand and internationally with projects in Oman, Vietnam, Germany, and the United States. Founded in 1995, Gulf Energy Development is headquartered in Bangkok, Thailand. Recent major developments include GULF’s strategic $409 million investment in a 49% stake in Jackson Generation, a 1,200 MW gas-fired power project in the United States, reinforcing its global expansion. In 2024, GULF achieved commercial operation of over 2,000 MW of gas-fired power projects, adding significant stability to Thailand’s energy system. The company is actively expanding its renewable portfolio with ongoing commercial commissioning of solar farms—including solar farms with battery energy storage systems—with a total capacity surpassing 1,000 MW scheduled in late 2025 and early 2026. GULF also secured an $820 million loan from the Asian Development Bank in late 2024 to finance 12 renewable energy projects across Thailand. Additionally, the conglomerate completed the amalgamation with Intouch Holdings Public Company Limited, consolidating its position in the energy and digital infrastructure sectors. The company maintains a robust financial profile, achieving an “A” credit rating with a stable outlook from the Japan Credit Rating Agency in 2025. GULF continues to prioritize sustainable growth by investing in solar, wind, hydropower, and waste-to-energy projects while expanding infrastructure projects such as the Bang Yai–Kanchanaburi motorway that is projected to start operation in December 2025. Gulf Energy Development operates through diversified business segments including Power Business, Consulting Business, Infrastructure & Utilities, Gas Business, and Digital Business, targeting industrial, commercial, and governmental customers both in Thailand and abroad, driving sustainable energy and infrastructure development for long-term economic stability and environmental responsibility. This comprehensive operational scope, strategic investment, and project pipeline reinforce GULF’s position as a key player in Southeast Asia’s energy and infrastructure sectors.