Valuation PTT

Stocks

End-of-day quote Thailand S.E. 2026-08-11			5-day change	1st Jan Change
39.50 ^THB	+1.94%		+3.27%	+23.44%

08-11	Indonesia to lift investment moratorium for Thailand's PTT after oil spill compensation paid, official says	RE
07-03	Glenfarne announces agreement with BGN for LNG supply	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	1,118,811	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	22.41%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,699,887	1,627,281	1,483,614
Change	-	12.05%	-8.42%	-10.42%	1.2%	13.55%	-4.27%	-8.83%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.7x	10.9x	10.2x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.96x	0.92x	0.88x
PEG	-	-0.7x	0.4x	-0.5x	-	0.6x	-6.22x	1.46x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.39x	0.4x	0.39x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.6x	0.58x	0.51x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.96x	3.86x	3.39x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	7x	7.09x	6.09x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	11x	9.25x	7.27x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.09%	10.8%	13.8%
Dividend per Share ²	2	2	2	2.1	2.3	2.142	2.17	2.262
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.42%	5.49%	5.73%
EPS ²	3.79	3.2	3.92	3.15	3.15	3.685	3.62	3.873
Distribution rate	52.8%	62.5%	51%	66.7%	73%	58.1%	59.9%	58.4%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,838,598	2,821,152	2,905,915
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	429,748	421,199	438,291
EBIT ¹	248,298	288,745	229,168	227,498	150,903	242,818	229,581	243,557
Net income ¹	108,363	91,175	112,024	90,072	90,166	106,301	103,591	110,518
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	581,076	508,469	364,802
Reference price ²	38.00	33.25	35.75	31.75	32.00	39.50	39.50	39.50
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.($)
PTT	10.72x	0.6x	3.96x	5.42%	33.82B
ARAMCO	13.85x	3.56x	6.62x	5.24%	1,714B
CHEVRON CORPORATION	12.88x	1.78x	5.82x	3.63%	386B
PETROCHINA COMPANY LIMITED	8x	0.6x	3.74x	6.53%	282B
SHELL PLC	7.94x	0.87x	3.87x	3.47%	249B
TOTALENERGIES SE	8.1x	1.04x	4.33x	4.69%	194B
CNOOC LIMITED	5.94x	1.77x	2.83x	7.59%	151B
PETROBRAS	3.52x	1.49x	2.81x	8.6%	110B
EQUINOR ASA	7.82x	0.83x	2.05x	3.84%	97.33B
ENI S.P.A.	8.82x	0.82x	4.07x	4.68%	80.26B
Average	8.76x	1.34x	4.01x	5.37%	329.63B
Weighted average by Cap.	11.41x	2.42x	5.41x	5.16%