Valuation Thai Oil BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 06:14:24 2026-08-05 EDT			5-day change	1st Jan Change
1.670 ^EUR	-2.34%		+0.59%	+80.00%

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	145,199	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	80.56%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	227,029	238,244	231,626
Change	-	-4.31%	4.69%	-26.74%	-26.41%	56.02%	4.94%	-2.78%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.86x	9.91x	8.96x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.71x	0.68x	0.64x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.1x	-0.2x	0.8x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.32x	0.34x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.49x	0.55x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	5.12x	7.48x	6.21x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	6.38x	11.1x	9.53x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.3x	-60.4x	14.6x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.67%	-1.66%	6.87%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	3.48	2.51	3.196
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	5.35%	3.86%	4.92%
EPS ²	6.17	15.63	8.7	4.46	6.53	11.1	6.556	7.255
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	31.4%	38.3%	44.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	459,251	432,062	489,529
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	44,337	31,846	37,307
EBIT ¹	22,885	44,270	29,560	12,893	9,621	35,568	21,551	24,308
Net income ¹	12,578	32,668	19,443	9,959	11,852	25,753	15,124	16,591
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	81,830	93,045	86,427
Reference price ²	49.50	56.25	53.75	28.25	36.00	65.00	65.00	65.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	13.61x	1.63x	6.98x	2.7%	633B
RELIANCE INDUSTRIES LTD	20.04x	1.66x	9.68x	0.46%	184B
BP PLC	7.36x	0.59x	2.69x	4.82%	109B
MARATHON PETROLEUM CORPORATION	6.41x	0.75x	4.67x	1.31%	91.26B
VALERO ENERGY CORPORATION	7.83x	0.62x	4.81x	1.57%	88.89B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.38x	0.31x	4.88x	6.51%	86.46B
PHILLIPS 66	9.12x	0.63x	6.77x	2.45%	82.55B
SUNCOR ENERGY INC.	9.87x	1.9x	4.85x	2.66%	76.21B
IMPERIAL OIL LIMITED	12.85x	1.51x	8x	1.91%	61.73B
Average	10.83x	1.07x	5.93x	2.71%	156.99B
Weighted average by Cap.	12.44x	1.30x	6.51x	2.59%