|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49.75 THB | +0.51% |
|
+11.17% | +38.19% |
| 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 |
Company Valuation: Thai Oil
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 | 1,11,133 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 38.19% | - | - |
| Enterprise Value (EV) 1 | 2,69,433 | 2,57,808 | 2,69,900 | 1,97,723 | 1,45,510 | 2,01,146 | 2,05,362 | 1,91,509 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 38.23% | 2.1% | -6.75% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 5.85x | 8.2x | 7.01x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.57x | 0.56x | 0.54x |
| PEG | - | 0x | -0.1x | -0.1x | 0.1x | 0.2x | -0.3x | 0.4x |
| Capitalization / Revenue | 0.29x | 0.24x | 0.26x | 0.14x | 0.2x | 0.25x | 0.26x | 0.22x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.46x | 0.48x | 0.39x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 6.33x | 6.68x | 5.29x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 7.81x | 9.8x | 7.83x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | -10.1x | -43.6x | 9.14x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | -9.94% | -2.29% | 10.9% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 2.488 | 2.248 | 2.829 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 5% | 4.52% | 5.69% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 8.505 | 6.069 | 7.093 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 29.3% | 37% | 39.9% |
| Net sales 1 | 3,45,496 | 5,29,589 | 4,69,244 | 4,66,777 | 3,95,682 | 4,37,655 | 4,26,500 | 4,94,741 |
| EBITDA 1 | 30,309 | 52,014 | 37,359 | 20,999 | 17,686 | 31,765 | 30,759 | 36,176 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 25,760 | 20,953 | 24,472 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 19,072 | 14,251 | 15,865 |
| Net Debt 1 | 1,68,451 | 1,32,155 | 1,49,832 | 1,34,617 | 65,092 | 90,012 | 94,228 | 80,375 |
| Reference price 2 | 49.50 | 56.25 | 53.75 | 28.25 | 36.00 | 49.75 | 49.75 | 49.75 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.85x | 0.46x | 6.33x | 5% | 334.91Cr | |
| 11.84x | 1.48x | 6.59x | 3.02% | 57TCr | |
| 20.41x | 1.69x | 9.71x | 0.49% | 19TCr | |
| 7.1x | 0.53x | 2.6x | 5.51% | 10TCr | |
| 8.63x | 0.63x | 5.76x | 1.8% | 7.95TCr | |
| 7.37x | 0.7x | 5.67x | 1.52% | 7.78TCr | |
| 9.77x | 0.28x | 4.47x | 7.12% | 7.8TCr | |
| 8.62x | 0.57x | 6.62x | 2.86% | 7.07TCr | |
| 8.43x | 1.6x | 4.26x | 3.11% | 6.49TCr | |
| 11.37x | 1.28x | 7.14x | 2.13% | 5.5TCr | |
| Average | 9.94x | 0.92x | 5.92x | 3.26% | 12.83TCr | |
| Weighted average by Cap. | 11.73x | 1.21x | 6.40x | 2.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TOP Stock
- Valuation Thai Oil
Select your edition
All financial news and data tailored to specific country editions
