Valuation Thai Oil

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
62.75 ^THB	-1.95%		+0.40%	+74.31%

02/09	Global Power Synergy's Acquisition of Energy Recovery Unit Delayed	MT
27/08	Thai Oil Public Company Limited Announces Interim Dividend, Payable on September 24, 2026	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	140,173	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	74.31%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	218,801	227,241	220,622
Change	-	-4.31%	4.69%	-26.74%	-26.41%	50.37%	3.86%	-2.91%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	3.87x	9.04x	7.93x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.67x	0.64x	0.6x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.6x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.29x	0.33x	0.29x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.45x	0.53x	0.46x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.93x	6.69x	5.6x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.45x	9.77x	8.18x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	33.6x	58.4x	10x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.97%	1.71%	10%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.76	2.824	3.779
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.59%	4.5%	6.02%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.22	6.941	7.909
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.3%	40.7%	47.8%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	488,012	425,868	477,079
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	55,650	33,954	39,427
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,160	23,256	26,971
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,149	16,024	18,253
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	78,628	87,068	80,449
Reference price ²	49.50	56.25	53.75	28.25	36.00	62.75	62.75	62.75
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	3.87x	0.45x	3.93x	7.59%	4.26B
EXXONMOBIL HOLDINGS CORPORATION	13.93x	1.66x	7.1x	2.6%	656B
RELIANCE INDUSTRIES LTD	20.6x	1.69x	9.87x	0.45%	189B
BP PLC	7.38x	0.58x	2.67x	4.67%	113B
MARATHON PETROLEUM CORPORATION	7.59x	0.81x	5.4x	1.05%	109B
VALERO ENERGY CORPORATION	9.05x	0.73x	5.61x	1.31%	107B
PHILLIPS 66	9.68x	0.69x	7.04x	1.99%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.68x	0.34x	5.35x	6.13%	93.7B
SUNCOR ENERGY INC.	9.38x	1.83x	4.69x	2.6%	78.74B
IMPERIAL OIL LIMITED	11.83x	1.42x	7.81x	1.92%	62.21B
Average	10.50x	1.02x	5.95x	3.03%	151.46B
Weighted average by Cap.	12.70x	1.31x	6.67x	2.45%