Valuation Thai Vegetable Oil Börse Stuttgart

Stocks

Delayed Börse Stuttgart 08:31:04 2026-08-17 EDT			5-day change	1st Jan Change
0.7000 ^EUR	+1.45%		+1.45%	+23.89%

08-14	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	25,350	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	27.23%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	26,047	26,039	25,903
Change	-	-0.16%	-16.06%	10.82%	-17.03%	34.84%	-0.03%	-0.52%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	10.6x	10.4x	10x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.16x	2.04x	1.96x
PEG	-	-0.7x	-0.5x	0x	2.15x	1.11x	7.31x	2.34x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.82x	0.8x	0.77x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.85x	0.82x	0.79x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.87x	7.86x	7.53x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	9.1x	9.28x	8.81x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	14x	11.9x	11.4x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	7.12%	8.42%	8.81%
Dividend per Share ²	2	-	0.81	1.73	1.97	2.113	2.043	2.107
Rate of return	7.1%	-	3.79%	7.52%	8.79%	7.42%	7.17%	7.39%
EPS ²	2.327	1.8	0.82	2.36	2.46	2.695	2.733	2.85
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	78.4%	74.8%	73.9%
Net sales ¹	31,307	39,107	34,195	30,596	27,793	30,790	31,643	32,737
EBITDA ¹	2,507	2,552	627.9	2,712	3,026	3,310	3,312	3,441
EBIT ¹	2,163	2,227	331.6	2,409	2,642	2,862	2,805	2,939
Net income ¹	2,068	1,604	729.6	2,103	2,189	2,494	2,433	2,535
Net Debt ¹	-	-323.9	1,973	2,822	-607.7	697	689	553
Reference price ²	28.18	28.50	21.40	23.00	22.40	28.50	28.50	28.50
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.	20.45x	2.82x	14.08x	3.98%	250B
MONDELEZ INTERNATIONAL, INC.	19.81x	2.49x	14.83x	3.31%	79.36B
DANONE	17.51x	1.8x	10.2x	3.61%	48.61B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.56x	10.05x	2.56%	39.18B
THE HERSHEY COMPANY	21.92x	3.32x	13.43x	3.19%	36.38B
AJINOMOTO CO., INC.	39.61x	3.38x	19.66x	0.91%	34.27B
NESTLÉ INDIA LIMITED	68.15x	10.46x	43.36x	1.12%	29.65B
KRAFT HEINZ	99.75x	1.88x	9.36x	6.47%	29.35B
Average	37.78x	3.34x	16.87x	3.14%	68.35B
Weighted average by Cap.	27.85x	2.95x	15.19x	3.48%