Valuation Sakol Energy

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
0.1900 ^THB	0.00%		0.00%	+26.67%

14/08	Sakol Energy Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Sakol Energy Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	595.2	1,105	781.2	502.2	323.6	167.4
Change	-	85.62%	-29.29%	-35.71%	-35.56%	-48.28%
Enterprise Value (EV) ¹	1,085	1,500	1,386	1,204	1,044	845.7
Change	-	38.23%	-7.57%	-13.14%	-13.31%	-18.99%
P/E	16x	38.4x	350x	-4.29x	-8.29x	-0.64x
PBR	0.64x	1.09x	0.77x	0.56x	0.38x	0.28x
PEG	-	-1.1x	-3.8x	0x	0.1x	-0x
Capitalization / Revenue	1.16x	2.26x	1.62x	0.92x	0.56x	0.43x
EV / Revenue	2.11x	3.07x	2.87x	2.2x	1.8x	2.19x
EV / EBITDA	10.6x	14.4x	17.4x	186x	9.02x	-106x
EV / EBIT	22.4x	33.2x	83.6x	-15x	65.9x	-7.71x
EV / FCF	-29.5x	17.8x	-8.08x	-7.26x	-42.5x	5.64x
FCF Yield	-3.39%	5.63%	-12.4%	-13.8%	-2.35%	17.7%
Dividend per Share ²	0.015	-	-	-	-	-
Rate of return	2.34%	-	-	-	-	-
EPS ²	0.0401	0.0258	0.002	-0.105	-0.035	-0.236
Distribution rate	37.4%	-	-	-	-	-
Net sales ¹	514.9	488.1	483.5	547.4	579.8	385.4
EBITDA ¹	102	103.9	79.65	6.457	115.7	-7.957
EBIT ¹	48.36	45.21	16.59	-80.47	15.84	-109.6
Net income ¹	37.29	26.73	2.289	-116.7	-38.56	-263.4
Net Debt ¹	489.9	395.1	605.2	701.9	720.2	678.3
Reference price ²	0.6400	0.9900	0.7000	0.4500	0.2900	0.1500
Nbr of stocks (in thousands)	9,30,000	11,16,000	11,16,000	11,16,000	11,16,000	11,16,001
Announcement Date	01/03/21	28/02/22	24/02/23	29/02/24	28/02/25	27/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAKOL ENERGY	-	-	-	-	63.45L
ATMOS ENERGY CORPORATION	19.77x	7.56x	14.49x	2.41%	2.83TCr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.39x	3.39x	14.72x	4.85%	1.72TCr
OSAKA GAS CO., LTD.	14.47x	1.31x	9.41x	2.34%	1.34TCr
TOKYO GAS CO.,LTD.	15.61x	1.05x	7.3x	2%	1.26TCr
GAIL INDIA LIMITED	11.28x	0.89x	8.77x	3.98%	1.16TCr
APA GROUP	46.8x	8.67x	12.17x	5.26%	1.03TCr
ITALGAS S.P.A.	11.67x	7.02x	9.17x	5.59%	983.47Cr
Average	20.14x	4.27x	10.86x	3.78%	1.29TCr
Weighted average by Cap.	19.83x	4.57x	11.61x	3.52%