Valuation PTT Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-03			5-day change	1st Jan Change
38.50 ^THB	-0.65%		-1.91%	+24.19%

07-03	Glenfarne announces agreement with BGN for LNG supply	RE
07-01	PTT Discusses U.S. LNG Deal with Australia's Woodside Energy Group for Louisiana Facility	MT

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	1,090,487	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	19.31%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,668,822	1,596,212	1,455,289
Change	-	12.05%	-8.42%	-10.42%	1.2%	11.48%	-4.35%	-8.83%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.6x	10.6x	9.84x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.94x	0.9x	0.85x
PEG	-	-0.7x	0.4x	-0.5x	-	0.7x	-28.22x	1.25x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.39x	0.39x	0.37x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.59x	0.56x	0.5x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.94x	3.81x	3.32x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	7.08x	6.91x	5.91x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10.7x	9.09x	7.13x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.38%	11%	14%
Dividend per Share ²	2	2	2	2.1	2.3	2.08	2.17	2.262
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.4%	5.64%	5.87%
EPS ²	3.79	3.2	3.92	3.15	3.15	3.639	3.626	3.912
Distribution rate	52.8%	62.5%	51%	66.7%	73%	57.2%	59.8%	57.8%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,822,465	2,826,139	2,914,471
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	423,113	419,181	437,975
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	103,744	103,639	111,729
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	578,335	505,725	364,802
Reference price ²	38.00	33.25	35.75	31.75	32.00	38.50	38.50	38.50
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	13.71x	3.4x	6.49x	5.23%	1,712B
CHEVRON CORPORATION	12.39x	1.81x	5.74x	3.62%	386B
PETROCHINA COMPANY LIMITED	8.25x	0.64x	3.91x	6.38%	292B
SHELL PLC	8.13x	0.92x	3.93x	3.42%	253B
TOTALENERGIES SE	8.17x	1.04x	4.35x	4.65%	195B
CNOOC LIMITED	5.91x	1.75x	2.81x	7.62%	150B
PETROBRAS	3.49x	1.56x	2.97x	11%	118B
EQUINOR ASA	7.4x	0.84x	2.05x	3.86%	96.78B
ENI S.P.A.	8.77x	0.82x	4.09x	4.66%	80.4B
Average	8.47x	1.42x	4.04x	5.6%	364.94B
Weighted average by Cap.	11.28x	2.35x	5.36x	5.23%