Valuation Thai Oil Börse Stuttgart

Stocks

Delayed Börse Stuttgart 15:16:24 2026-09-09 EDT			5-day change	1st Jan Change
1.780 ^EUR	+4.71%		+3.66%	+87.85%

06:08am	Innovest X Securities Upgrades Thai Oil to Outperform from Neutral; Price Target is THB85	MT
09-01	Global Power Synergy's Acquisition of Energy Recovery Unit Delayed	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	156,368	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	94.44%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	234,996	243,436	236,817
Change	-	-4.31%	4.69%	-26.74%	-26.41%	61.5%	3.59%	-2.72%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.32x	10.1x	8.85x
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	0.6x
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	0.48x	0.57x	0.5x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.22x	7.17x	6.01x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.78x	10.5x	8.78x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	36.1x	62.6x	10.7x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	2.77%	1.6%	9.32%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.76	2.824	3.779
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.8%	4.03%	5.4%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.22	6.941	7.909
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.3%	40.7%	47.8%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	488,012	425,868	477,079
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	55,650	33,954	39,427
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,160	23,256	26,971
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,149	16,024	18,253
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	70.00	70.00	70.00
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	14.03x	1.68x	7.15x	2.58%	661B
RELIANCE INDUSTRIES LTD	20.18x	1.66x	9.69x	0.45%	185B
BP PLC	7.53x	0.59x	2.72x	4.58%	115B
MARATHON PETROLEUM CORPORATION	7.76x	0.82x	5.41x	1.02%	112B
VALERO ENERGY CORPORATION	9.18x	0.76x	5.75x	1.27%	110B
PHILLIPS 66	9.67x	0.7x	7.13x	1.96%	103B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.72x	0.39x	6.07x	6.03%	95.69B
SUNCOR ENERGY INC.	9.44x	1.85x	4.73x	2.58%	79.56B
IMPERIAL OIL LIMITED	12.02x	1.44x	7.93x	1.89%	63.48B
Average	11.28x	1.10x	6.29x	2.49%	169.41B
Weighted average by Cap.	12.71x	1.31x	6.73x	2.41%