Valuation PTT Exploration and Production OTC Markets

Stocks

Market Closed - OTC Markets 10:56:01 2026-07-01 EDT			5-day change	1st Jan Change
3.850 ^USD	+10.00%		-.--%	+10.00%

08-11	Indonesia to lift investment moratorium for Thailand's PTT after oil spill compensation paid, official says	RE
08-05	Myanmar president visits Thailand on quest for legitimacy as Bangkok backs engagement	RE

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	585,573	-	-
Change	-	49.58%	-15.3%	-20.4%	-5.04%	30.53%	-	-
Enterprise Value (EV) ¹	519,742	710,857	574,163	456,522	496,654	654,599	675,775	657,006
Change	-	36.77%	-19.23%	-20.49%	8.79%	31.8%	3.23%	-2.78%
P/E	12.2x	9.84x	7.91x	5.99x	7.44x	7.59x	8.31x	8.59x
PBR	1.13x	1.5x	1.19x	0.88x	0.88x	1.04x	0.97x	0.91x
PEG	-	0.1x	1.49x	1.17x	-0.3x	0.3x	-0.96x	-2.63x
Capitalization / Revenue	2.14x	2.11x	1.97x	1.51x	1.59x	1.8x	1.83x	1.8x
EV / Revenue	2.37x	2.15x	1.91x	1.46x	1.76x	2.01x	2.11x	2.02x
EV / EBITDA	3.34x	2.9x	2.59x	2.02x	2.55x	2.72x	2.97x	2.88x
EV / EBIT	6.08x	4.39x	4.08x	3.47x	4.99x	4.59x	5.44x	5.39x
EV / FCF	8.54x	6.96x	7.74x	4.57x	16.4x	29x	33.7x	14.4x
FCF Yield	11.7%	14.4%	12.9%	21.9%	6.12%	3.45%	2.97%	6.95%
Dividend per Share ²	5	9.25	9.5	9.625	8.75	9.738	9.169	8.887
Rate of return	4.24%	5.24%	6.35%	8.09%	7.74%	6.6%	6.22%	6.02%
EPS ²	9.7	17.94	18.89	19.86	15.18	19.44	17.75	17.17
Distribution rate	51.5%	51.6%	50.3%	48.5%	57.6%	50.1%	51.7%	51.8%
Net sales ¹	219,068	331,350	300,694	312,310	281,449	325,171	320,075	325,209
EBITDA ¹	155,824	245,183	222,110	226,462	194,714	240,580	227,751	228,415
EBIT ¹	85,530	162,015	140,788	131,422	99,520	142,544	124,331	121,854
Net income ¹	38,864	70,901	76,706	78,824	60,273	77,334	70,507	68,191
Net Debt ¹	51,284	10,154	-19,350	-15,906	48,045	69,026	90,202	71,433
Reference price ²	118.00	176.50	149.50	119.00	113.00	147.50	147.50	147.50
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

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.($)
CONOCOPHILLIPS	12.56x	2.4x	5.49x	2.55%	160B
CANADIAN NATURAL RESOURCES LIMITED	12.71x	3.35x	6.38x	3.54%	105B
EOG RESOURCES, INC.	8.94x	2.72x	4.76x	2.75%	78.79B
OCCIDENTAL PETROLEUM CORPORATION	7.7x	2.53x	4.01x	1.73%	60.09B
CENOVUS ENERGY INC.	9.9x	1.43x	4.71x	1.95%	59.43B
DIAMONDBACK ENERGY, INC.	12.4x	3.71x	5.26x	2.12%	57.57B
DEVON ENERGY CORPORATION	9.78x	2.58x	5.02x	2.35%	55.46B
WOODSIDE ENERGY GROUP LTD	13.21x	3.5x	5.29x	5.46%	45.53B
EQT CORPORATION	12.65x	4.09x	6.02x	1.23%	33.65B
Average	11.09x	2.92x	5.22x	2.63%	72.83B
Weighted average by Cap.	11.26x	2.81x	5.29x	2.68%