Valuation PetroChina Company Limited Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-30			5-day change	1st Jan Change
4.680 ^THB	+5.88%		+13.04%	+36.05%

10-29	Sinopec's Quarterly Net Profit Jumps on Higher Oil Prices	DJ
10-28	PetroChina's Nine-Month Profit Rises on Higher Crude Prices	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	854,682	871,381	1,241,993	1,568,723	1,844,493	2,434,680	-	-
Change	-	1.95%	42.53%	26.31%	17.58%	32%	-	-
Enterprise Value (EV) ¹	1,157,469	1,124,692	1,377,104	1,633,101	1,865,894	2,451,898	2,397,363	2,320,613
Change	-	-2.83%	22.44%	18.59%	14.25%	31.41%	-2.22%	-3.2%
P/E	5.65x	3.85x	5.32x	6.38x	8.76x	8.85x	9.35x	9.38x
PBR	0.41x	0.42x	0.59x	0.67x	0.87x	1.02x	0.98x	0.94x
PEG	-	0.1x	0.73x	2.81x	-1.97x	0.4x	-1.75x	-34.35x
Capitalization / Revenue	0.33x	0.27x	0.41x	0.53x	0.64x	0.75x	0.8x	0.81x
EV / Revenue	0.44x	0.35x	0.46x	0.56x	0.65x	0.75x	0.79x	0.77x
EV / EBITDA	3.1x	2.47x	2.85x	3.42x	3.99x	4.74x	4.76x	4.58x
EV / EBIT	6.35x	5.19x	5.85x	6.98x	8.51x	9.07x	9.54x	9.26x
EV / FCF	12.8x	9.41x	7.6x	12.5x	13x	14.4x	15x	13.3x
FCF Yield	7.8%	10.6%	13.2%	8%	7.69%	6.96%	6.66%	7.53%
Dividend per Share ²	0.2266	0.4226	0.44	0.47	0.47	0.5473	0.5137	0.5122
Rate of return	8.02%	13.4%	9.39%	8.19%	6.24%	5.96%	5.6%	5.58%
EPS ²	0.5	0.82	0.88	0.9	0.86	1.037	0.9816	0.9789
Distribution rate	45.3%	51.5%	50%	52.2%	54.7%	52.8%	52.3%	52.3%
Net sales ¹	2,614,349	3,239,167	3,011,012	2,937,981	2,864,469	3,256,103	3,032,892	3,004,044
EBITDA ¹	373,400	454,696	482,918	477,163	467,366	516,830	503,137	507,177
EBIT ¹	182,180	216,660	235,466	233,954	219,241	270,278	251,273	250,584
Net income ¹	92,170	149,380	161,146	164,684	157,318	190,293	179,242	179,453
Net Debt ¹	302,787	253,311	135,111	64,378	21,401	17,218	-37,317	-114,067
Reference price ²	2.827	3.158	4.684	5.742	7.530	9.180	9.180	9.180
Nbr of stocks (in thousands)	183,020,978	183,020,978	183,020,978	183,020,978	183,020,978	183,020,978	-	-
Announcement Date	3/31/22	3/29/23	3/25/24	3/28/25	3/29/26	-	-	-

¹CNY in Million²CNY

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.($)
ARAMCO	13.48x	3.45x	6.75x	5.3%	1,671B
CHEVRON CORPORATION	13.29x	1.98x	6.38x	3.03%	462B
PETROCHINA COMPANY LIMITED	8.85x	0.75x	4.74x	5.96%	366B
SHELL PLC	7.4x	0.99x	4.18x	2.91%	309B
TOTALENERGIES SE	7.68x	1.08x	4.01x	4.35%	212B
CNOOC LIMITED	6.23x	1.89x	3.03x	7.32%	156B
PETROBRAS	3.93x	1.67x	3.12x	8.68%	135B
EQUINOR ASA	8.29x	0.91x	2.06x	3.24%	116B
ENI S.P.A.	8.78x	0.89x	4.45x	4.75%	88.3B
Average	8.66x	1.51x	4.30x	5.06%	390.5B
Weighted average by Cap.	11.11x	2.33x	5.59x	4.94%