Valuation PTT Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:56 2026-07-17 EDT			5-day change	1st Jan Change
0.9850 ^EUR	+2.07%		+4.23%	+22.36%

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	1,097,568	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	20.08%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,685,081	1,612,081	1,472,022
Change	-	12.05%	-8.42%	-10.42%	1.2%	12.56%	-4.33%	-8.69%
P/E	10x	10.4x	9.12x	10.1x	10.2x	10.6x	10.7x	9.8x
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	-31.82x	1.11x
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	0.6x	0.57x	0.5x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.99x	3.85x	3.36x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	7.14x	6.98x	5.98x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10.8x	9.18x	7.21x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.29%	10.9%	13.9%
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%	5.39%	5.62%	5.77%
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	38.75	38.75	38.75
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	13.66x	3.36x	6.47x	5.22%	1,719B
CHEVRON CORPORATION	12.33x	1.73x	5.73x	3.81%	371B
PETROCHINA COMPANY LIMITED	7.91x	0.6x	3.75x	6.61%	272B
SHELL PLC	8.35x	0.91x	4.11x	3.59%	242B
TOTALENERGIES SE	7.56x	1.02x	4.03x	5.1%	179B
CNOOC LIMITED	5.52x	1.64x	2.63x	8.22%	142B
PETROBRAS	3.39x	1.51x	2.89x	12.58%	110B
EQUINOR ASA	8.02x	0.85x	2x	4.25%	92.51B
ENI S.P.A.	8.96x	0.77x	3.83x	5.06%	72.72B
Average	8.41x	1.38x	3.94x	6.05%	355.49B
Weighted average by Cap.	11.29x	2.35x	5.36x	5.4%