Valuation PTT Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
36.75 ^THB	+0.68%		+2.80%	+18.55%

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	1,040,919	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	13.88%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,628,432	1,555,433	1,415,373
Change	-	12.05%	-8.42%	-10.42%	1.2%	8.78%	-4.48%	-9%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.1x	10.1x	9.29x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.89x	0.86x	0.81x
PEG	-	-0.7x	0.4x	-0.5x	-	0.6x	-30.04x	1.05x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.37x	0.37x	0.36x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.58x	0.55x	0.48x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.85x	3.71x	3.23x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.9x	6.74x	5.75x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10.4x	8.86x	6.94x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.62%	11.3%	14.4%
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%	5.68%	5.92%	6.08%
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	36.75	36.75	36.75
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	13.55x	3.38x	6.46x	5.19%	1,729B
CHEVRON CORPORATION	11.49x	1.63x	5.35x	4.05%	348B
SHELL PLC	7.96x	0.85x	3.82x	3.78%	229B
TOTALENERGIES SE	6.97x	0.97x	3.83x	5.2%	176B
PETROBRAS	3.29x	1.47x	2.83x	12.98%	105B
EQUINOR ASA	7.07x	0.76x	1.8x	4.6%	85.4B
ENI S.P.A.	8.45x	0.76x	3.68x	5.15%	71.25B
Average	8.40x	1.40x	3.97x	5.85%	391.98B
Weighted average by Cap.	11.67x	2.57x	5.57x	5.21%