|
End-of-day quote
Thailand S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 62.75 THB | -1.95% |
|
+0.40% | +74.31% |
| 09-01 | Global Power Synergy's Acquisition of Energy Recovery Unit Delayed | MT |
| 08-27 | Thai Oil Public Company Limited Announces Interim Dividend, Payable on September 24, 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 | 140,173 | - | - |
| Change | - | 24.43% | -4.44% | -47.44% | 27.43% | 74.31% | - | - |
| Enterprise Value (EV) 1 | 269,433 | 257,808 | 269,900 | 197,723 | 145,510 | 218,801 | 227,241 | 220,622 |
| Change | - | -4.31% | 4.69% | -26.74% | -26.41% | 50.37% | 3.86% | -2.91% |
| P/E | 8.02x | 3.6x | 6.18x | 6.33x | 5.51x | 3.87x | 9.04x | 7.93x |
| PBR | 0.84x | 0.83x | 0.73x | 0.39x | 0.47x | 0.67x | 0.64x | 0.6x |
| 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 | 0.29x | 0.33x | 0.29x |
| EV / Revenue | 0.78x | 0.49x | 0.58x | 0.42x | 0.37x | 0.45x | 0.53x | 0.46x |
| EV / EBITDA | 8.89x | 4.96x | 7.22x | 9.42x | 8.23x | 3.93x | 6.69x | 5.6x |
| EV / EBIT | 11.8x | 5.82x | 9.13x | 15.3x | 15.1x | 4.45x | 9.77x | 8.18x |
| EV / FCF | -10.9x | 22.8x | 19.9x | 6.5x | 3.79x | 33.6x | 58.4x | 10x |
| FCF Yield | -9.15% | 4.39% | 5.03% | 15.4% | 26.4% | 2.97% | 1.71% | 10% |
| 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% | 7.59% | 4.5% | 6.02% |
| 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 | 62.75 | 62.75 | 62.75 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.91x | 0.45x | 3.98x | 7.44% | 4.34B | |
| 14.16x | 1.69x | 7.22x | 2.56% | 667B | |
| 20.3x | 1.67x | 9.74x | 0.45% | 186B | |
| 7.45x | 0.58x | 2.68x | 4.67% | 113B | |
| 7.57x | 0.81x | 5.39x | 1.05% | 109B | |
| 9.05x | 0.73x | 5.61x | 1.31% | 107B | |
| 9.66x | 0.69x | 7.02x | 1.99% | 102B | |
| 11.53x | 0.34x | 5.33x | 6.21% | 93B | |
| 9.49x | 1.85x | 4.74x | 2.57% | 79.92B | |
| 12.1x | 1.45x | 7.98x | 1.88% | 63.83B | |
| Average | 10.52x | 1.03x | 5.97x | 3.01% | 152.47B | |
| Weighted average by Cap. | 12.77x | 1.32x | 6.71x | 2.43% |
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
