Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets 07:45:04 23/10/2026 pm IST			5-day change	1st Jan Change
18.75 ^USD	+5.04%		+5.04%	+86.20%

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	1,45,758	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	81.25%	-	-
Enterprise Value (EV) ¹	2,69,433	2,57,808	2,69,900	1,97,723	1,45,510	2,15,621	2,23,354	2,12,562
Change	-	-4.31%	4.69%	-26.74%	-26.41%	48.18%	3.59%	-4.83%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	3.41x	7.99x	7.04x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.69x	0.66x	0.62x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.1x	0.5x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.28x	0.33x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.42x	0.51x	0.44x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.35x	6.08x	5.06x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	3.77x	8.41x	6.94x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	15.2x	28.5x	8.72x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	6.56%	3.51%	11.5%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	5.356	3.307	4.19
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	8.21%	5.07%	6.42%
EPS ²	6.17	15.63	8.7	4.46	6.53	19.15	8.162	9.272
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	28%	40.5%	45.2%
Net sales ¹	3,45,496	5,29,589	4,69,244	4,66,777	3,95,682	5,15,018	4,39,821	4,83,822
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	64,431	36,733	41,982
EBIT ¹	22,885	44,270	29,560	12,893	9,621	57,137	26,568	30,643
Net income ¹	12,578	32,668	19,443	9,959	11,852	41,893	18,998	20,410
Net Debt ¹	1,68,451	1,32,155	1,49,832	1,34,617	65,092	69,864	77,596	66,805
Reference price ²	49.50	56.25	53.75	28.25	36.00	65.25	65.25	65.25
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	13.87x	1.77x	7.36x	2.31%	74TCr
RELIANCE INDUSTRIES LTD	18.54x	1.54x	9.02x	0.49%	17TCr
MARATHON PETROLEUM CORPORATION	6.63x	0.84x	4.72x	0.93%	12TCr
BP PLC	7.46x	0.61x	2.6x	4.18%	13TCr
VALERO ENERGY CORPORATION	6.73x	0.68x	4.28x	1.24%	11TCr
PHILLIPS 66	8.18x	0.7x	6.06x	1.9%	11TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.77x	0.33x	5.05x	6.59%	9.41TCr
SUNCOR ENERGY INC.	8.52x	1.95x	4.76x	2.26%	8.91TCr
IMPERIAL OIL LIMITED	11.45x	1.46x	7.43x	1.9%	6.23TCr
Average	10.24x	1.10x	5.70x	2.42%	18.03TCr
Weighted average by Cap.	11.88x	1.36x	6.39x	2.29%