|
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 |
Company Valuation: Thai Oil
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 | 3.94x | 8.34x | 7.86x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.72x | 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 | 3.54x | 6.26x | 5.43x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.05x | 8.61x | 7.69x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | 16.4x | 52.3x | 10.2x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | 6.11% | 1.91% | 9.8% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 5.2 | 3.333 | 4.19 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 7.59% | 4.87% | 6.12% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 17.39 | 8.213 | 8.71 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 29.9% | 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 | 63,476 | 37,080 | 41,982 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 55,412 | 26,961 | 29,624 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 39,934 | 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.22x | 0.47x | 3.95x | 7.11% | 4.64B | |
| 13.7x | 1.75x | 7.26x | 2.34% | 731B | |
| 18.63x | 1.55x | 9.06x | 0.49% | 172B | |
| 7.23x | 0.9x | 5.1x | 0.86% | 133B | |
| 6.81x | 0.61x | 2.61x | 4.21% | 125B | |
| 7.91x | 0.78x | 5.25x | 1.11% | 125B | |
| 8.92x | 0.75x | 6.52x | 1.75% | 116B | |
| 10.54x | 0.37x | 5.55x | 6.73% | 92.66B | |
| 8.77x | 2.01x | 4.95x | 2.19% | 91.67B | |
| 12.03x | 1.54x | 7.83x | 1.81% | 65.45B | |
| Average | 9.88x | 1.07x | 5.81x | 2.86% | 165.7B | |
| Weighted average by Cap. | 11.86x | 1.36x | 6.51x | 2.26% |
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
