Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:10 2025-01-03 EST			5-day change	1st Jan Change
0.7987 ^USD	-9.93%		-.--%	-

06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT
05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,981	125,653	120,069	63,106	80,418	112,250	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	39.58%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	202,263	206,479	192,626
Change	-	-4.31%	4.69%	-26.74%	-26.41%	39%	2.08%	-6.71%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.91x	8.28x	7.08x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.58x	0.56x	0.55x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.2x	-0.3x	0.4x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.26x	0.26x	0.23x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.46x	0.48x	0.39x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.37x	6.71x	5.32x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.85x	9.85x	7.87x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.1x	-43.8x	9.19x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.88%	-2.28%	10.9%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	2.488	2.248	2.829
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	4.95%	4.47%	5.63%
EPS ²	6.17	15.63	8.7	4.46	6.53	8.505	6.069	7.093
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.3%	37%	39.9%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	437,655	426,500	494,741
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	31,765	30,759	36,176
EBIT ¹	22,885	44,270	29,560	12,893	9,621	25,760	20,953	24,472
Net income ¹	12,578	32,668	19,443	9,959	11,852	19,072	14,251	15,865
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	90,012	94,228	80,375
Reference price ²	49.50	56.25	53.75	28.25	36.00	50.25	50.25	50.25
Nbr of stocks (in thousands)	2,040,028	2,233,836	2,233,836	2,233,836	2,233,836	2,233,836	-	-
Announcement Date	2/15/22	2/10/23	2/14/24	2/14/25	2/12/26	-	-	-

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.($)
EXXON MOBIL CORPORATION	11.84x	1.48x	6.59x	3.02%	568B
RELIANCE INDUSTRIES LTD	20.41x	1.69x	9.71x	0.49%	185B
BP PLC	7.1x	0.53x	2.6x	5.51%	101B
VALERO ENERGY CORPORATION	8.63x	0.63x	5.76x	1.8%	79.51B
MARATHON PETROLEUM CORPORATION	7.37x	0.7x	5.67x	1.52%	77.76B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.77x	0.28x	4.47x	7.12%	77.98B
PHILLIPS 66	8.62x	0.57x	6.62x	2.86%	70.73B
SUNCOR ENERGY INC.	8.43x	1.6x	4.26x	3.11%	64.93B
IMPERIAL OIL LIMITED	11.37x	1.28x	7.14x	2.13%	54.99B
Average	10.39x	0.97x	5.87x	3.06%	142.23B
Weighted average by Cap.	11.74x	1.21x	6.40x	2.89%