|
End-of-day quote
Thailand S.E.
14/10/2026
|
5-day change | 1st Jan Change | ||
| 75.00 THB | +5.63% |
|
-0.99% | +108.33% |
| 25/09 | Thai Oil Changes CFO | MT |
| 25/09 | Thai Oil Public Company Limited Announces CFO Changes | 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 | 1,67,538 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 108.33% | - | - |
| Enterprise Value (EV) 1 | 2,69,433 | 2,57,808 | 2,69,900 | 1,97,723 | 1,45,510 | 2,42,817 | 2,50,720 | 2,43,934 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 66.87% | 3.25% | -2.71% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 4.54x | 9.53x | 8.8x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.79x | 0.76x | 0.71x |
| PEG | - | 0x | -0.1x | -0.1x | 0.1x | 0x | -0.2x | 1.06x |
| Capitalization / Revenue | 0.29x | 0.24x | 0.26x | 0.14x | 0.2x | 0.34x | 0.39x | 0.35x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.49x | 0.58x | 0.51x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 4.19x | 7.01x | 5.88x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.86x | 9.65x | 8.38x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | 25.1x | 78.3x | 12x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | 3.98% | 1.28% | 8.34% |
| 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% | 6.48% | 4.38% | 5.47% |
| 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 | 75.00 | 75.00 | 75.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.29x | 0.47x | 4.04x | 6.85% | 472.24Cr | |
| 13.86x | 1.75x | 7.45x | 2.38% | 72TCr | |
| 18.11x | 1.51x | 8.83x | 0.5% | 17TCr | |
| 7.38x | 0.91x | 5.1x | 0.85% | 13TCr | |
| 8.58x | 0.82x | 5.57x | 1.06% | 13TCr | |
| 6.73x | 0.61x | 2.65x | 4.22% | 12TCr | |
| 8.89x | 0.76x | 6.56x | 1.74% | 12TCr | |
| 10.71x | 0.34x | 5.3x | 6.56% | 9.28TCr | |
| 10.23x | 2.06x | 5.22x | 2.27% | 8.79TCr | |
| 12.2x | 1.51x | 7.92x | 1.87% | 6.25TCr | |
| Average | 10.10x | 1.07x | 5.86x | 2.83% | 16.37TCr | |
| Weighted average by Cap. | 11.97x | 1.35x | 6.58x | 2.28% |
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
