Valuation Thai Vegetable Oil Börse Stuttgart

Stocks

Delayed Börse Stuttgart 04:46:05 2026-08-21 EDT			5-day change	1st Jan Change
0.7300 ^EUR	+1.39%		-.--%	+29.20%

08-14	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Thai Vegetable Oil Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,067	25,350	19,035	20,458	19,924	23,793	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	19.42%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	23,558	23,608	23,495
Change	-	-0.16%	-16.06%	10.82%	-17.03%	21.96%	0.21%	-0.48%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	8.4x	9.09x	8.71x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	1.96x	1.91x	1.83x
PEG	-	-0.7x	-0.5x	0x	2.15x	0.3x	-1.2x	2.02x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.74x	0.71x	0.69x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.73x	0.71x	0.68x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	6.61x	6.59x	6.32x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	7.92x	8.25x	7.84x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	10.2x	10.3x	10x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	9.78%	9.71%	9.98%
Dividend per Share ²	2	-	0.81	1.73	1.97	2.287	2.077	2.14
Rate of return	7.1%	-	3.79%	7.52%	8.79%	8.55%	7.76%	8%
EPS ²	2.327	1.8	0.82	2.36	2.46	3.185	2.943	3.07
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	71.8%	70.6%	69.7%
Net sales ¹	31,307	39,107	34,195	30,596	27,793	32,100	33,303	34,473
EBITDA ¹	2,507	2,552	627.9	2,712	3,026	3,565	3,582	3,720
EBIT ¹	2,163	2,227	331.6	2,409	2,642	2,973	2,863	2,998
Net income ¹	2,068	1,604	729.6	2,103	2,189	2,864	2,621	2,730
Net Debt ¹	-	-323.9	1,973	2,822	-607.7	-235.3	-185.8	-298.6
Reference price ²	28.18	28.50	21.40	23.00	22.40	26.75	26.75	26.75
Nbr of stocks (in thousands)	889,472	889,471	889,471	889,471	889,471	889,471	-	-
Announcement Date	2/25/22	2/24/23	2/28/24	2/28/25	3/2/26	-	-	-

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.($)
NESTLÉ S.A.	20.85x	2.84x	14.15x	3.96%	249B
MONDELEZ INTERNATIONAL, INC.	19.86x	2.5x	14.88x	3.3%	79.63B
DANONE	16.56x	1.73x	9.79x	3.78%	46.24B
ARCHER-DANIELS-MIDLAND COMPANY	16.01x	0.56x	10.19x	2.41%	41.66B
THE HERSHEY COMPANY	21.03x	3.19x	12.97x	3.32%	34.9B
AJINOMOTO CO., INC.	33.72x	2.94x	17.03x	1.1%	30.38B
KRAFT HEINZ	-8.55x	1.86x	9.24x	6.61%	28.78B
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.84B
BUNGE GLOBAL SA	12.36x	0.4x	8.98x	2.37%	23.29B
Average	21.77x	2.87x	15.33x	3.12%	62.43B
Weighted average by Cap.	20.99x	2.75x	14.54x	3.48%