Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 10/11/2026			5-day change	1st Jan Change
56.50 ^THB	0.00%		-7.76%	+56.94%

28/10	Thai Oil Public Company Limited Announces Board and Committee Changes, Effective November 1, 2026	CI
25/09	Thai Oil Changes CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,981	125,653	120,069	63,106	80,418	126,212	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	56.94%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	196,075	203,808	193,016
Change	-	-4.31%	4.69%	-26.74%	-26.41%	34.75%	3.94%	-5.3%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	2.95x	6.92x	6.09x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.6x	0.57x	0.54x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.1x	0.4x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.25x	0.29x	0.26x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.38x	0.46x	0.4x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.04x	5.55x	4.6x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	3.43x	7.67x	6.3x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	13.9x	35.5x	7.92x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	7.21%	2.82%	12.6%
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%	9.48%	5.85%	7.42%
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	345,496	529,589	469,244	466,777	395,682	515,018	439,821	483,822
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	168,451	132,155	149,832	134,617	65,092	69,864	77,596	66,805
Reference price ²	49.50	56.25	53.75	28.25	36.00	56.50	56.50	56.50
Nbr of stocks (in thousands)	2,040,028	2,233,836	2,233,836	2,233,836	2,233,836	2,233,836	-	-
Announcement Date	15/2/22	10/2/23	14/2/24	14/2/25	12/2/26	-	-	-

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	12.75x	1.59x	6.71x	2.52%	672B
RELIANCE INDUSTRIES LTD	18.74x	1.57x	9.33x	0.5%	191B
BP PLC	5.87x	0.55x	2.34x	4.57%	115B
MARATHON PETROLEUM CORPORATION	6.05x	0.69x	3.96x	1.05%	106B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.51x	0.34x	5.06x	6.81%	98.88B
VALERO ENERGY CORPORATION	6.11x	0.6x	3.78x	1.35%	99.49B
PHILLIPS 66	7.42x	0.62x	5.16x	2.02%	98.7B
SUNCOR ENERGY INC.	7.63x	1.58x	3.88x	2.59%	77.54B
IMPERIAL OIL LIMITED	9.83x	1.33x	6.44x	1.97%	58.37B
Average	9.43x	0.98x	5.18x	2.6%	169B
Weighted average by Cap.	11.21x	1.22x	5.96x	2.47%