Valuation Thai Oil BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:47 2026-06-19 EDT			5-day change	1st Jan Change
1.150 ^EUR	-1.71%		0.00%	+21.05%

05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-11	Thai Oil posts qtrly net profit 19,481 million baht	RE

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	100,523	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	25%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	190,997	195,291	181,618
Change	-	-4.31%	4.69%	-26.74%	-26.41%	31.26%	2.25%	-7%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.29x	7.42x	6.34x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.52x	0.5x	0.49x
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	0.23x	0.24x	0.2x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.44x	0.46x	0.37x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	6.27x	6.38x	4.99x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	7.52x	9.38x	7.36x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-8.7x	-49.5x	9.1x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-11.5%	-2.02%	11%
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%	5.53%	4.99%	6.29%
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	437,741	426,501	494,743
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	30,445	30,616	36,368
EBIT ¹	22,885	44,270	29,560	12,893	9,621	25,395	20,819	24,663
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	90,475	94,769	81,095
Reference price ²	49.50	56.25	53.75	28.25	36.00	45.00	45.00	45.00
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	11.58x	1.48x	6.59x	3.01%	571B
RELIANCE INDUSTRIES LTD	20.43x	1.69x	9.73x	0.49%	188B
BP PLC	7.46x	0.53x	2.63x	5.13%	103B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.02x	0.28x	4.53x	6.99%	80.16B
MARATHON PETROLEUM CORPORATION	7.04x	0.65x	5.57x	1.68%	70.91B
VALERO ENERGY CORPORATION	7.63x	0.55x	5.13x	2.03%	70.17B
PHILLIPS 66	8.28x	0.54x	6.34x	3.03%	66.61B
SUNCOR ENERGY INC.	8.27x	1.61x	4.27x	3.1%	65.23B
IMPERIAL OIL LIMITED	10.98x	1.29x	7.1x	2.18%	53.96B
Average	10.19x	0.96x	5.76x	3.07%	141B
Weighted average by Cap.	11.62x	1.21x	6.35x	2.9%