Valuation Thai Oil

Stocks

End-of-day quote Thailand S.E. 21/10/2026			5-day change	1st Jan Change
68.50 ^THB	-1.79%		-8.67%	+90.28%

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	100,981	125,653	120,069	63,106	80,418	153,018	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	90.28%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	224,627	232,109	227,864
Change	-	-4.31%	4.69%	-26.74%	-26.41%	54.37%	3.33%	-1.83%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	3.82x	8.34x	7.86x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.71x	0.68x	0.64x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	1.3x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.3x	0.35x	0.32x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.44x	0.53x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.49x	6.26x	5.36x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	3.98x	8.61x	7.69x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	16.4x	52.3x	9.71x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	6.11%	1.91%	10.3%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	5.313	3.333	4.19
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.76%	4.87%	6.12%
EPS ²	6.17	15.63	8.7	4.46	6.53	17.95	8.213	8.71
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.6%	40.6%	48.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	512,981	439,741	480,695
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	64,356	37,080	42,532
EBIT ¹	22,885	44,270	29,560	12,893	9,621	56,503	26,961	29,624
Net income ¹	12,578	32,668	19,443	9,959	11,852	40,994	19,343	20,410
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	71,610	79,092	74,846
Reference price ²	49.50	56.25	53.75	28.25	36.00	68.50	68.50	68.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THAI OIL	3.82x	0.44x	3.49x	7.76%	4.55B
EXXONMOBIL HOLDINGS CORPORATION	13.72x	1.75x	7.27x	2.33%	732B
RELIANCE INDUSTRIES LTD	18.74x	1.56x	9.1x	0.49%	173B
MARATHON PETROLEUM CORPORATION	7.12x	0.89x	5.02x	0.87%	131B
BP PLC	7.23x	0.62x	2.63x	4.12%	128B
VALERO ENERGY CORPORATION	7.91x	0.78x	5.26x	1.11%	126B
PHILLIPS 66	8.83x	0.75x	6.49x	1.76%	116B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.64x	0.33x	5.06x	6.66%	92.39B
SUNCOR ENERGY INC.	8.83x	2.02x	4.98x	2.18%	92.19B
IMPERIAL OIL LIMITED	12.05x	1.55x	7.85x	1.8%	65.5B
Average	9.89x	1.07x	5.71x	2.91%	166.1B
Weighted average by Cap.	11.91x	1.36x	6.48x	2.25%