Valuation PTT Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:14 2026-08-21 EDT			5-day change	1st Jan Change
1.070 ^EUR	0.00%		+3.88%	+27.38%

08-13	PTT Public's Attributable Profit Surges in Q2	MT
08-13	PTT Public Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	1,154,217	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	26.28%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,718,769	1,638,153	1,563,450
Change	-	12.05%	-8.42%	-10.42%	1.2%	14.81%	-4.69%	-4.56%
P/E	10x	10.4x	9.12x	10.1x	10.2x	9.35x	10.8x	9.56x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.98x	0.94x	0.81x
PEG	-	-0.7x	0.4x	-0.5x	-	0.2x	-0.8x	0.7x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.4x	0.41x	0.4x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.6x	0.58x	0.54x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.77x	3.85x	3.56x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.16x	6.79x	6.19x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	9.67x	9.78x	7.8x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	10.3%	10.2%	12.8%
Dividend per Share ²	2	2	2	2.1	2.3	2.278	2.166	2.224
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.59%	5.31%	5.46%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.36	3.775	4.263
Distribution rate	52.8%	62.5%	51%	66.7%	73%	52.3%	57.4%	52.2%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,852,043	2,831,863	2,906,747
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	456,404	425,840	439,468
EBIT ¹	248,298	288,745	229,168	227,498	150,903	278,871	241,379	252,655
Net income ¹	108,363	91,175	112,024	90,072	90,166	124,425	107,961	113,113
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	564,552	483,937	409,233
Reference price ²	38.00	33.25	35.75	31.75	32.00	40.75	40.75	40.75
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARAMCO	13.89x	3.55x	6.68x	5.28%	1,701B
CHEVRON CORPORATION	13.4x	1.88x	6.06x	3.48%	403B
PETROCHINA COMPANY LIMITED	8.51x	0.64x	3.94x	6.15%	297B
SHELL PLC	8.22x	0.9x	3.98x	3.35%	258B
TOTALENERGIES SE	8.4x	1.07x	4.47x	4.53%	201B
CNOOC LIMITED	6.31x	1.86x	3.02x	7.24%	158B
PETROBRAS	3.76x	1.56x	2.93x	8.05%	118B
EQUINOR ASA	8.1x	0.87x	2.14x	3.67%	102B
ENI S.P.A.	8.74x	0.83x	4.12x	4.63%	82.13B
Average	8.82x	1.46x	4.15x	5.15%	368.79B
Weighted average by Cap.	11.55x	2.43x	5.50x	5.07%