Valuation PTT OTC Markets

Stocks

Market Closed - OTC Markets 11:36:38 2026-10-13 EDT			5-day change	1st Jan Change
5.470 ^USD	-10.33%		0.00%	+7.05%

09-16	Thailand's PTTEP says every $3 rise in LNG prices could lift Thai power prices by 5%	RE
09-15	Thailand's PTT looking at new sources for LNG such as Oman, Mexico and Canada, executive says	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	1,154,217	-	-
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	9.54x	10.8x	9.55x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.98x	0.94x	0.81x
PEG	-	-0.7x	0.4x	-0.5x	-	0.3x	-0.9x	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	3.75x	3.84x	3.55x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.16x	6.66x	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	4.269	3.784	4.269
Distribution rate	52.8%	62.5%	51%	66.7%	73%	53.4%	57.2%	52.1%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,852,147	2,832,788	2,907,456
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	458,097	426,470	440,387
EBIT ¹	248,298	288,745	229,168	227,498	150,903	278,871	246,015	252,655
Net income ¹	108,363	91,175	112,024	90,072	90,166	121,745	108,199	113,291
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARAMCO	13.12x	3.4x	6.55x	5.4%	1,643B
CHEVRON CORPORATION	12.95x	1.9x	6.15x	3.16%	443B
PETROCHINA COMPANY LIMITED	8.36x	0.7x	4.48x	6.23%	338B
SHELL PLC	8.28x	0.96x	4.26x	2.99%	298B
TOTALENERGIES SE	7.43x	1.01x	4.07x	4.52%	200B
CNOOC LIMITED	6.13x	1.86x	2.98x	7.44%	153B
EQUINOR ASA	7.79x	0.87x	2.03x	3.46%	108B
ENI S.P.A.	8.64x	0.87x	4.31x	4.69%	84.95B
NC KAZMUNAYGAS	9.16x	1.69x	5.54x	7.38%	48.51B
Average	9.10x	1.47x	4.48x	5.03%	368.54B
Weighted average by Cap.	11.17x	2.32x	5.55x	4.96%