Valuation PTT Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:32 2026-09-11 EDT			5-day change	1st Jan Change
1.060 ^EUR	-0.93%		0.00%	+31.68%

09-07	Adnoc in Talks with PTT for Refinery Stake in Thailand	MT
09-07	Abu Dhabi National Oil Co. Reportedly Weighs Stakes In Refineries Operated By PTT Pcl Units In Thailand And In Dangote's Facilities In Nigeria	CI

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	1,189,622	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	30.15%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,754,174	1,673,559	1,598,855
Change	-	12.05%	-8.42%	-10.42%	1.2%	17.18%	-4.6%	-4.46%
P/E	10x	10.4x	9.12x	10.1x	10.2x	9.92x	11.1x	9.85x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	1.01x	0.97x	0.83x
PEG	-	-0.7x	0.4x	-0.5x	-	0.3x	-1x	0.8x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.42x	0.42x	0.41x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.62x	0.59x	0.55x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.9x	3.93x	3.64x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.29x	6.8x	6.33x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	9.86x	9.99x	7.98x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	10.1%	10%	12.5%
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%	5.42%	5.16%	5.29%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.234	3.775	4.263
Distribution rate	52.8%	62.5%	51%	66.7%	73%	53.8%	57.4%	52.2%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,852,043	2,831,863	2,906,747
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	450,164	425,840	439,468
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	121,025	107,961	113,113
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	42.00	42.00	42.00
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	13.69x	3.46x	6.6x	5.32%	1,684B
CHEVRON CORPORATION	13.93x	1.93x	6.27x	3.33%	420B
PETROCHINA COMPANY LIMITED	8.48x	0.6x	3.9x	6.14%	298B
SHELL PLC	8.67x	0.98x	4.31x	3.25%	276B
TOTALENERGIES SE	8.42x	1.07x	4.44x	4.48%	203B
CNOOC LIMITED	6.15x	1.72x	2.74x	7.18%	154B
PETROBRAS	4.14x	1.64x	3.1x	7.27%	132B
EQUINOR ASA	8.36x	0.9x	2.19x	3.52%	106B
ENI S.P.A.	8.69x	0.81x	4.05x	4.68%	81.18B
Average	8.95x	1.46x	4.18x	5.02%	372.66B
Weighted average by Cap.	11.52x	2.37x	5.48x	5.01%