Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:45:26 2026-07-31 EDT			5-day change	1st Jan Change
1.640 ^EUR	+0.61%		+1.23%	+72.63%

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	146,316	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	81.94%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	224,062	239,361	232,743
Change	-	-4.31%	4.69%	-26.74%	-26.41%	53.98%	6.83%	-2.76%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.9x	9.99x	9.03x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.71x	0.69x	0.65x
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	0.31x	0.34x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.48x	0.55x	0.48x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.95x	7.32x	6.08x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	6.3x	11.1x	9.57x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.2x	-60.7x	12x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.8%	-1.65%	8.34%
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%	5.31%	3.83%	4.88%
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	465,265	432,062	489,529
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	45,309	32,717	38,301
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	77,746	93,045	86,427
Reference price ²	49.50	56.25	53.75	28.25	36.00	65.50	65.50	65.50
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	13.71x	1.69x	6.89x	2.68%	639B
RELIANCE INDUSTRIES LTD	20.3x	1.68x	9.79x	0.45%	185B
BP PLC	8.29x	0.63x	2.87x	4.6%	115B
MARATHON PETROLEUM CORPORATION	7.45x	0.78x	5.56x	1.28%	92.39B
VALERO ENERGY CORPORATION	8.18x	0.65x	5.25x	1.55%	90.09B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.59x	0.31x	4.94x	6.38%	88.97B
PHILLIPS 66	9.38x	0.65x	6.94x	2.38%	84.87B
SUNCOR ENERGY INC.	10.23x	1.96x	5.02x	2.57%	79.23B
IMPERIAL OIL LIMITED	14x	1.55x	8.38x	1.89%	62.65B
Average	11.35x	1.10x	6.18x	2.64%	159.74B
Weighted average by Cap.	12.75x	1.34x	6.60x	2.55%