Valuation PTT Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
37.50 ^THB	+1.35%		+1.35%	+17.19%

05-27	Thailand, US Accelerate LNG Talks After Damage to Qatar Exports	MT
05-26	US and Thailand speed LNG talks as war hits Qatar exports, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,085,394	949,720	1,021,127	906,875	914,016	1,062,163	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	16.21%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,649,676	1,576,676	1,436,617
Change	-	12.05%	-8.42%	-10.42%	1.2%	10.2%	-4.43%	-8.88%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.3x	10.3x	9.48x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.91x	0.87x	0.83x
PEG	-	-0.7x	0.4x	-0.5x	-	0.7x	-30.64x	1.07x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.38x	0.38x	0.36x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.59x	0.56x	0.49x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.9x	3.77x	3.28x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.99x	6.83x	5.83x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10.5x	8.98x	7.04x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.49%	11.1%	14.2%
Dividend per Share ²	2	2	2	2.1	2.3	2.087	2.176	2.235
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.57%	5.8%	5.96%
EPS ²	3.79	3.2	3.92	3.15	3.15	3.646	3.634	3.955
Distribution rate	52.8%	62.5%	51%	66.7%	73%	57.2%	59.9%	56.5%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,819,202	2,822,634	2,928,942
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	422,616	418,701	438,355
EBIT ¹	248,298	288,745	229,168	227,498	150,903	235,842	230,844	246,257
Net income ¹	108,363	91,175	112,024	90,072	90,166	103,945	103,881	112,941
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	587,513	514,513	374,454
Reference price ²	38.00	33.25	35.75	31.75	32.00	37.50	37.50	37.50
Nbr of stocks (in thousands)	28,562,996	28,562,996	28,562,996	28,562,996	28,562,996	28,324,336	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/20/25	2/19/26	-	-	-

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.($)
ARAMCO	13.68x	3.36x	6.48x	5.21%	1,722B
CHEVRON CORPORATION	11.61x	1.64x	5.46x	4.04%	349B
SHELL PLC	7.88x	0.84x	3.82x	3.82%	227B
TOTALENERGIES SE	6.97x	0.97x	3.84x	5.26%	174B
PETROBRAS	3.29x	1.47x	2.83x	12.98%	107B
EQUINOR ASA	7.1x	0.78x	1.81x	4.68%	84.02B
ENI S.P.A.	8.41x	0.75x	3.66x	5.28%	69.67B
Average	8.42x	1.40x	3.99x	5.89%	390.21B
Weighted average by Cap.	11.76x	2.56x	5.60x	5.24%