Valuation Thai Oil Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 12:41:29 06/08/2026 pm IST			5-day change	1st Jan Change
1.630 ^EUR	+1.88%		0.00%	+73.40%

22/06	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT
11/05	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	1,42,407	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	77.08%	-	-
Enterprise Value (EV) ¹	2,69,433	2,57,808	2,69,900	1,97,723	1,45,510	2,24,237	2,35,452	2,28,834
Change	-	-4.31%	4.69%	-26.74%	-26.41%	54.1%	5%	-2.81%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.74x	9.72x	8.79x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.69x	0.67x	0.63x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.1x	-0.2x	0.8x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.31x	0.33x	0.29x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.49x	0.54x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	5.06x	7.39x	6.13x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	6.3x	10.9x	9.41x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.2x	-59.7x	14.4x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.79%	-1.68%	6.95%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	3.48	2.51	3.196
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	5.46%	3.94%	5.01%
EPS ²	6.17	15.63	8.7	4.46	6.53	11.1	6.556	7.255
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	31.4%	38.3%	44.1%
Net sales ¹	3,45,496	5,29,589	4,69,244	4,66,777	3,95,682	4,59,251	4,32,062	4,89,529
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	44,337	31,846	37,307
EBIT ¹	22,885	44,270	29,560	12,893	9,621	35,568	21,551	24,308
Net income ¹	12,578	32,668	19,443	9,959	11,852	25,753	15,124	16,591
Net Debt ¹	1,68,451	1,32,155	1,49,832	1,34,617	65,092	81,830	93,045	86,427
Reference price ²	49.50	56.25	53.75	28.25	36.00	63.75	63.75	63.75
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	13.41x	1.61x	6.89x	2.74%	62TCr
RELIANCE INDUSTRIES LTD	19.87x	1.65x	9.61x	0.46%	18TCr
BP PLC	7.08x	0.57x	2.65x	4.92%	11TCr
VALERO ENERGY CORPORATION	7.67x	0.6x	4.72x	1.6%	8.71TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.38x	0.3x	4.79x	6.53%	8.47TCr
MARATHON PETROLEUM CORPORATION	6.46x	0.66x	4.61x	1.37%	8.36TCr
PHILLIPS 66	7.42x	0.57x	5.9x	2.49%	8.12TCr
SUNCOR ENERGY INC.	9.57x	1.7x	4.56x	2.75%	7.35TCr
IMPERIAL OIL LIMITED	12.57x	1.48x	7.84x	1.95%	6.06TCr
Average	10.49x	1.02x	5.73x	2.76%	15.37TCr
Weighted average by Cap.	12.21x	1.27x	6.38x	2.64%