Valuation Thai Oil Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:12:03 2026-08-21 EDT			5-day change	1st Jan Change
1.660 ^EUR	+4.40%		-1.78%	+74.74%

08-14	Thai Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT

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	142,965	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	77.78%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	221,593	230,033	223,414
Change	-	-4.31%	4.69%	-26.74%	-26.41%	52.29%	3.81%	-2.88%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.15x	9.36x	8.38x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.69x	0.66x	0.62x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.7x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.29x	0.34x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.45x	0.54x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.06x	6.94x	5.77x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.52x	10.1x	8.52x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	34x	78.8x	10.4x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.94%	1.27%	9.63%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.721	2.804	3.716
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	7.38%	4.38%	5.81%
EPS ²	6.17	15.63	8.7	4.46	6.53	15.41	6.841	7.639
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	30.6%	41%	48.6%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	489,805	425,027	479,476
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	54,619	33,124	38,749
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,005	22,822	26,213
Net income ¹	12,578	32,668	19,443	9,959	11,852	34,019	15,808	17,585
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	78,628	87,068	80,449
Reference price ²	49.50	56.25	53.75	28.25	36.00	64.00	64.00	64.00
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	14.46x	1.72x	7.42x	2.52%	679B
RELIANCE INDUSTRIES LTD	20.5x	1.69x	9.82x	0.45%	186B
BP PLC	7.63x	0.6x	2.79x	4.55%	116B
MARATHON PETROLEUM CORPORATION	7.14x	0.76x	5.1x	1.13%	101B
VALERO ENERGY CORPORATION	8.53x	0.69x	5.29x	1.39%	100B
PHILLIPS 66	9.21x	0.66x	6.79x	2.09%	96.91B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.58x	0.31x	4.9x	6.42%	86.95B
SUNCOR ENERGY INC.	9.53x	1.86x	4.8x	2.57%	80.06B
IMPERIAL OIL LIMITED	12.77x	1.51x	8.39x	1.8%	66.73B
Average	11.15x	1.09x	6.14x	2.55%	168.13B
Weighted average by Cap.	12.90x	1.35x	6.78x	2.42%