Valuation PTT Exploration and Production Thailand S.E.
Stocks
PTTEP-F
TH0355A10Z12
Oil & Gas Exploration and Production
|
End-of-day quote
Thailand S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 142.50 THB | +0.71% |
|
-13.11% | +26.67% |
| 11-06 | PTT Exploration & Production Logs Higher Q3 Attributable Profit; Revenue Up | MT |
| 11-02 | TotalEnergies to Acquire 30% Operating Interst in Malaysia's Lang Lebah, B14 Gas Fields | MT |
Company Valuation: PTT Exploration and Production
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 468,458 | 700,702 | 593,513 | 472,428 | 448,608 | 565,723 | - | - |
| Change | - | 49.58% | -15.3% | -20.4% | -5.04% | 26.11% | - | - |
| Enterprise Value (EV) 1 | 519,742 | 710,857 | 574,163 | 456,522 | 496,654 | 645,095 | 655,626 | 644,217 |
| Change | - | 36.77% | -19.23% | -20.49% | 8.79% | 29.89% | 1.63% | -1.74% |
| P/E | 12.2x | 9.84x | 7.91x | 5.99x | 7.44x | 7.17x | 7.67x | 8.08x |
| PBR | 1.13x | 1.5x | 1.19x | 0.88x | 0.88x | 1x | 0.93x | 0.88x |
| PEG | - | 0.1x | 1.49x | 1.17x | -0.3x | 0.2x | -1.18x | -1.58x |
| Capitalization / Revenue | 2.14x | 2.11x | 1.97x | 1.51x | 1.59x | 1.67x | 1.72x | 1.72x |
| EV / Revenue | 2.37x | 2.15x | 1.91x | 1.46x | 1.76x | 1.9x | 1.99x | 1.95x |
| EV / EBITDA | 3.34x | 2.9x | 2.59x | 2.02x | 2.55x | 2.58x | 2.78x | 2.77x |
| EV / EBIT | 6.08x | 4.39x | 4.08x | 3.47x | 4.99x | 4.28x | 4.96x | 5.12x |
| EV / FCF | 8.54x | 6.96x | 7.74x | 4.57x | 16.4x | 26.3x | 25.4x | 12x |
| FCF Yield | 11.7% | 14.4% | 12.9% | 21.9% | 6.12% | 3.81% | 3.94% | 8.35% |
| Dividend per Share 2 | 5 | 9.25 | 9.5 | 9.625 | 8.75 | 10.22 | 9.492 | 9.065 |
| Rate of return | 4.24% | 5.24% | 6.35% | 8.09% | 7.74% | 7.17% | 6.66% | 6.36% |
| EPS 2 | 9.7 | 17.94 | 18.89 | 19.86 | 15.18 | 19.88 | 18.58 | 17.63 |
| Distribution rate | 51.5% | 51.6% | 50.3% | 48.5% | 57.6% | 51.4% | 51.1% | 51.4% |
| Net sales 1 | 219,068 | 331,350 | 300,694 | 312,310 | 281,449 | 339,469 | 329,202 | 329,649 |
| EBITDA 1 | 155,824 | 245,183 | 222,110 | 226,462 | 194,714 | 250,272 | 236,021 | 232,552 |
| EBIT 1 | 85,530 | 162,015 | 140,788 | 131,422 | 99,520 | 150,776 | 132,193 | 125,835 |
| Net income 1 | 38,864 | 70,901 | 76,706 | 78,824 | 60,273 | 78,987 | 73,805 | 70,003 |
| Net Debt 1 | 51,284 | 10,154 | -19,350 | -15,906 | 48,045 | 79,372 | 89,903 | 78,494 |
| Reference price 2 | 118.00 | 176.50 | 149.50 | 119.00 | 113.00 | 142.50 | 142.50 | 142.50 |
| Nbr of stocks (in thousands) | 3,969,985 | 3,969,985 | 3,969,985 | 3,969,985 | 3,969,985 | 3,969,985 | - | - |
| Announcement Date | 1/27/22 | 1/30/23 | 1/30/24 | 1/30/25 | 2/9/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.8x | 2.34x | 5.07x | 2.48% | 161B | |
| 11.35x | 3.1x | 5.8x | 3.64% | 98.89B | |
| 8.15x | 2.57x | 4.33x | 2.79% | 76.28B | |
| 16.94x | 3.93x | 10.43x | 5.52% | 67.67B | |
| 6.16x | 2.25x | 3.48x | 1.86% | 56.36B | |
| 13.35x | 1.86x | 9.63x | 5.06% | 53.71B | |
| 8.56x | 3.08x | 4.3x | 2.47% | 49.96B | |
| 6.26x | 1.1x | 3.45x | 2.22% | 49.66B | |
| 7.77x | 2.19x | 4.25x | 2.63% | 48.54B | |
| Average | 10.04x | 2.49x | 5.64x | 3.18% | 73.58B | |
| Weighted average by Cap. | 10.53x | 2.55x | 5.64x | 3.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PTTEP Stock
- PTTEP-F Stock
- Valuation PTT Exploration and Production
Select your edition
All financial news and data tailored to specific country editions
