|
End-of-day quote
Thailand S.E.
2026-08-13
|
5-day change | 1st Jan Change | ||
| 66.25 THB | -3.64% |
|
+5.16% | +84.03% |
| 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 |
Company Valuation: Thai Oil
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 | 147,992 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 84.03% | - | - |
| Enterprise Value (EV) 1 | 269,433 | 257,808 | 269,900 | 197,723 | 145,510 | 214,510 | 244,433 | 238,818 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 47.42% | 13.95% | -2.3% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 4.19x | 10.2x | 9.3x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.74x | 0.7x | 0.67x |
| PEG | - | 0x | -0.1x | -0.1x | 0.1x | 0x | -0.2x | 0.9x |
| Capitalization / Revenue | 0.29x | 0.24x | 0.26x | 0.14x | 0.2x | 0.27x | 0.34x | 0.3x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.39x | 0.56x | 0.49x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 3.93x | 7.62x | 6.38x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.65x | 11.3x | 9.86x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | -9.77x | -61.9x | 11.5x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | -10.2% | -1.61% | 8.67% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 5.066 | 2.51 | 3.196 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 7.65% | 3.79% | 4.82% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 15.82 | 6.464 | 7.121 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 32% | 38.8% | 44.9% |
| Net sales 1 | 345,496 | 529,589 | 469,244 | 466,777 | 395,682 | 548,367 | 432,916 | 492,391 |
| EBITDA 1 | 30,309 | 52,014 | 37,359 | 20,999 | 17,686 | 54,570 | 32,075 | 37,417 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 46,138 | 21,564 | 24,220 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 32,291 | 14,922 | 16,270 |
| Net Debt 1 | 168,451 | 132,155 | 149,832 | 134,617 | 65,092 | 66,518 | 96,442 | 90,827 |
| Reference price 2 | 49.50 | 56.25 | 53.75 | 28.25 | 36.00 | 66.25 | 66.25 | 66.25 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.85x | 0.51x | 5.31x | 5.06% | 4.64B | |
| 14.07x | 1.69x | 7.24x | 2.6% | 657B | |
| 20.63x | 1.71x | 9.93x | 0.44% | 189B | |
| 7.32x | 0.58x | 2.7x | 4.76% | 111B | |
| 7.46x | 0.75x | 5.09x | 1.17% | 97.8B | |
| 8.18x | 0.66x | 5.02x | 1.47% | 95.08B | |
| 9.27x | 0.63x | 6.39x | 2.25% | 90.01B | |
| 10.24x | 0.31x | 4.85x | 6.63% | 85.53B | |
| 12.65x | 1.5x | 8.11x | 1.88% | 63.23B | |
| 6.08x | 0.44x | 3.14x | 4.21% | 32.89B | |
| Average | 10.18x | 0.88x | 5.78x | 3.05% | 142.54B | |
| Weighted average by Cap. | 12.76x | 1.28x | 6.69x | 2.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TOP Stock
- Valuation Thai Oil
Select your edition
All financial news and data tailored to specific country editions
