Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
27.00 ^THB	+1.89%		+1.89%	+20.54%

05-08	Thai Vegetable Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-08	Thai Vegetable Oil qtrly profit attributable 708.9 million baht	RE

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	24,016	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	20.54%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	24,713	24,705	24,569
Change	-	-0.16%	-16.06%	10.82%	-17.03%	27.94%	-0.03%	-0.55%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	10x	9.88x	9.47x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.04x	1.94x	1.86x
PEG	-	-0.7x	-0.5x	0x	2.15x	1.05x	6.95x	2.22x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.78x	0.76x	0.73x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.8x	0.78x	0.75x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.47x	7.46x	7.14x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.63x	8.81x	8.36x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	13.3x	11.3x	10.8x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	7.5%	8.88%	9.29%
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%	7.83%	7.57%	7.8%
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	27.00	27.00	27.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THAI VEGETABLE OIL	10.02x	0.8x	7.47x	7.83%	716M
NESTLÉ S.A.	20.96x	3.01x	14.77x	3.72%	269B
MONDELEZ INTERNATIONAL, INC.	21.45x	2.48x	14.68x	3.38%	78.84B
DANONE	19.18x	1.95x	11x	3.21%	53.29B
ARCHER-DANIELS-MIDLAND COMPANY	18.49x	0.55x	10.59x	2.48%	40B
THE HERSHEY COMPANY	21.88x	3.24x	13.2x	3.31%	35.44B
AJINOMOTO CO., INC.	37.87x	3.19x	18.87x	0.94%	31.5B
KRAFT HEINZ	12.5x	1.99x	9.78x	6.12%	31.1B
NESTLÉ INDIA LIMITED	69.46x	10.38x	44.06x	1.1%	28.49B
BUNGE GLOBAL SA	13.31x	0.4x	9.14x	2.51%	22.47B
Average	24.51x	2.80x	15.35x	3.46%	59.07B
Weighted average by Cap.	23.24x	2.90x	15.19x	3.33%