|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.00 THB | -0.39% |
|
+6.67% | +77.78% |
| 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 | 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 | 230,336 | 236,829 | 222,500 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 58.3% | 2.82% | -6.05% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 7.61x | 10.3x | 8.84x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.74x | 0.71x | 0.69x |
| PEG | - | 0x | -0.1x | -0.1x | 0.1x | 0.3x | -0.4x | 0.5x |
| Capitalization / Revenue | 0.29x | 0.24x | 0.26x | 0.14x | 0.2x | 0.33x | 0.34x | 0.29x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.53x | 0.56x | 0.45x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 6.84x | 7.57x | 6x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 8.36x | 11x | 8.77x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | -11.5x | -50.3x | 10.6x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | -8.68% | -1.99% | 9.42% |
| Dividend per Share 2 | 2.6 | 4 | 3.4 | 1.9 | 1.8 | 2.544 | 2.186 | 2.743 |
| Rate of return | 5.25% | 7.11% | 6.33% | 6.73% | 5% | 3.98% | 3.42% | 4.29% |
| EPS 2 | 6.17 | 15.63 | 8.7 | 4.46 | 6.53 | 8.412 | 6.206 | 7.243 |
| Distribution rate | 42.1% | 25.6% | 39.1% | 42.6% | 27.6% | 30.2% | 35.2% | 37.9% |
| Net sales 1 | 345,496 | 529,589 | 469,244 | 466,777 | 395,682 | 438,077 | 425,307 | 492,815 |
| EBITDA 1 | 30,309 | 52,014 | 37,359 | 20,999 | 17,686 | 33,679 | 31,303 | 37,073 |
| EBIT 1 | 22,885 | 44,270 | 29,560 | 12,893 | 9,621 | 27,553 | 21,463 | 25,368 |
| Net income 1 | 12,578 | 32,668 | 19,443 | 9,959 | 11,852 | 19,605 | 14,576 | 16,199 |
| Net Debt 1 | 168,451 | 132,155 | 149,832 | 134,617 | 65,092 | 87,371 | 93,863 | 79,534 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.51x | 0.53x | 6.97x | 3.89% | 4.25B | |
| 13.56x | 1.68x | 7.13x | 2.69% | 640B | |
| 20.01x | 1.66x | 9.66x | 0.48% | 181B | |
| 7.99x | 0.61x | 2.79x | 4.74% | 111B | |
| 9.02x | 0.69x | 5.97x | 1.55% | 92.32B | |
| 7.52x | 0.79x | 5.53x | 1.28% | 92.2B | |
| 9.25x | 0.65x | 6.82x | 2.39% | 84.76B | |
| 9.92x | 1.89x | 4.86x | 2.65% | 76.47B | |
| 13.64x | 1.49x | 8.1x | 1.94% | 60.79B | |
| 7.47x | 0.68x | 3.93x | 4.92% | 32.84B | |
| Average | 10.59x | 1.07x | 6.18x | 2.65% | 137.59B | |
| Weighted average by Cap. | 12.62x | 1.38x | 6.74x | 2.4% |
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
