Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets 14:28:13 2026-08-03 EDT			5-day change	1st Jan Change
17.85 ^USD	+0.56%		-.--%	+77.26%

09-25	Thai Oil Changes CFO	MT
09-24	Thai Oil Public Company Limited Announces CFO Changes	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	158,602	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	97.22%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	233,882	241,784	234,999
Change	-	-4.31%	4.69%	-26.74%	-26.41%	60.73%	3.38%	-2.81%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.29x	9.02x	8.33x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.75x	0.72x	0.67x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	1x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.32x	0.37x	0.33x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.47x	0.56x	0.49x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.04x	6.76x	5.67x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.68x	9.31x	8.07x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	24.2x	75.5x	11.6x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	4.14%	1.32%	8.66%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.861	3.283	4.1
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.85%	4.62%	5.77%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.54	7.868	8.524
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.4%	41.7%	48.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	496,016	433,331	479,311
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	57,925	35,744	41,476
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,959	25,979	29,119
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,649	18,433	20,342
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	75,279	83,182	76,396
Reference price ²	49.50	56.25	53.75	28.25	36.00	71.00	71.00	71.00
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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.39x	1.67x	7.03x	2.53%	674B
RELIANCE INDUSTRIES LTD	18.2x	1.51x	8.84x	0.5%	164B
MARATHON PETROLEUM CORPORATION	6.84x	0.84x	5.05x	0.96%	119B
VALERO ENERGY CORPORATION	7.84x	0.77x	5.22x	1.19%	117B
BP PLC	6.76x	0.56x	2.54x	4.62%	114B
PHILLIPS 66	8.5x	0.71x	6.39x	1.92%	106B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.33x	0.34x	5.19x	6.81%	89.59B
SUNCOR ENERGY INC.	9.99x	1.94x	4.97x	2.44%	81.35B
IMPERIAL OIL LIMITED	12.07x	1.48x	7.84x	1.92%	60.85B
Average	10.44x	1.09x	5.90x	2.54%	169.53B
Weighted average by Cap.	11.73x	1.30x	6.37x	2.42%