Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
64.00 ^THB	-1.16%		+2.81%	+77.78%

02/09	Global Power Synergy's Acquisition of Energy Recovery Unit Delayed	MT
27/08	Thai Oil Public Company Limited Announces Interim Dividend, Payable on September 24, 2026	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	1,42,965	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	77.78%	-	-
Enterprise Value (EV) ¹	2,69,433	2,57,808	2,69,900	1,97,723	1,45,510	2,21,593	2,30,033	2,23,414
Change	-	-4.31%	4.69%	-26.74%	-26.41%	52.29%	3.81%	-2.88%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	3.91x	9.22x	8.09x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.68x	0.65x	0.61x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.6x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.29x	0.34x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.45x	0.54x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.98x	6.77x	5.67x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.51x	9.89x	8.28x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	34x	59.2x	10.1x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.94%	1.69%	9.88%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.76	2.824	3.779
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.44%	4.41%	5.9%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.35	6.941	7.909
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.1%	40.7%	47.8%
Net sales ¹	3,45,496	5,29,589	4,69,244	4,66,777	3,95,682	4,88,012	4,25,868	4,77,079
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	55,650	33,954	39,427
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,160	23,256	26,971
Net income ¹	12,578	32,668	19,443	9,959	11,852	35,861	16,024	18,253
Net Debt ¹	1,68,451	1,32,155	1,49,832	1,34,617	65,092	78,628	87,068	80,449
Reference price ²	49.50	56.25	53.75	28.25	36.00	64.00	64.00	64.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	14.33x	1.71x	7.38x	2.53%	67TCr
RELIANCE INDUSTRIES LTD	20.46x	1.68x	9.81x	0.45%	19TCr
BP PLC	7.47x	0.59x	2.73x	4.65%	11TCr
MARATHON PETROLEUM CORPORATION	7.55x	0.81x	5.41x	1.05%	11TCr
VALERO ENERGY CORPORATION	8.94x	0.72x	5.57x	1.32%	11TCr
PHILLIPS 66	9.72x	0.7x	7.09x	1.98%	10TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	11.59x	0.34x	5.32x	6.18%	9.28TCr
SUNCOR ENERGY INC.	9.54x	1.86x	4.76x	2.56%	8TCr
IMPERIAL OIL LIMITED	12.24x	1.47x	8.07x	1.86%	6.44TCr
Average	11.32x	1.10x	6.24x	2.51%	17TCr
Weighted average by Cap.	12.91x	1.34x	6.81x	2.4%