Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
72.75 ^THB	-3.00%		-3.32%	+102.08%

25/09	Thai Oil Changes CFO	MT
25/09	Thai Oil Public Company Limited Announces CFO Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,00,981	1,25,653	1,20,069	63,106	80,418	1,62,512	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	102.08%	-	-
Enterprise Value (EV) ¹	2,69,433	2,57,808	2,69,900	1,97,723	1,45,510	2,37,791	2,45,693	2,38,908
Change	-	-4.31%	4.69%	-26.74%	-26.41%	63.42%	3.32%	-2.76%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.4x	9.25x	8.53x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.77x	0.74x	0.69x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	1.02x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.33x	0.38x	0.34x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.48x	0.57x	0.5x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.11x	6.87x	5.76x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.76x	9.46x	8.2x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	24.6x	76.7x	11.7x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	4.07%	1.3%	8.52%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.861	3.283	4.1
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.68%	4.51%	5.64%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.54	7.868	8.524
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.4%	41.7%	48.1%
Net sales ¹	3,45,496	5,29,589	4,69,244	4,66,777	3,95,682	4,96,016	4,33,331	4,79,311
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	57,925	35,744	41,476
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,959	25,979	29,119
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,649	18,433	20,342
Net Debt ¹	1,68,451	1,32,155	1,49,832	1,34,617	65,092	75,279	83,182	76,396
Reference price ²	49.50	56.25	53.75	28.25	36.00	72.75	72.75	72.75
Nbr of stocks (in thousands)	20,40,028	22,33,836	22,33,836	22,33,836	22,33,836	22,33,836	-	-
Announcement Date	15/02/22	10/02/23	14/02/24	14/02/25	12/02/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.85x	1.68x	7.39x	2.32%	74TCr
RELIANCE INDUSTRIES LTD	18.77x	1.56x	9.12x	0.49%	17TCr
MARATHON PETROLEUM CORPORATION	7.37x	0.91x	5.13x	0.85%	13TCr
VALERO ENERGY CORPORATION	8.22x	0.8x	5.43x	1.09%	13TCr
BP PLC	6.89x	0.6x	2.67x	4.16%	13TCr
PHILLIPS 66	8.94x	0.76x	6.6x	1.74%	12TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.37x	5.6x	6.65%	9.38TCr
SUNCOR ENERGY INC.	8.89x	2.03x	5.04x	2.19%	9.12TCr
IMPERIAL OIL LIMITED	12.09x	1.54x	7.89x	1.81%	6.48TCr
Average	10.63x	1.14x	6.10x	2.37%	18.49TCr
Weighted average by Cap.	12.01x	1.33x	6.61x	2.23%