Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. 2026-11-12			5-day change	1st Jan Change
28.50 ^THB	0.00%		0.00%	+27.23%

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	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	25,115	25,164	25,051
Change	-	-0.16%	-16.06%	10.82%	-17.03%	30.02%	0.2%	-0.45%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	8.95x	9.68x	9.28x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.08x	2.03x	1.95x
PEG	-	-0.7x	-0.5x	0x	2.15x	0.3x	-1.28x	2.16x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.79x	0.76x	0.74x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.78x	0.76x	0.73x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.05x	7.02x	6.73x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.45x	8.79x	8.36x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	10.9x	11x	10.7x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	9.18%	9.11%	9.36%
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%	8.02%	7.29%	7.51%
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THAI VEGETABLE OIL	8.95x	0.78x	7.05x	8.02%	748M
NESTLÉ S.A.	22.62x	3.03x	14.94x	3.63%	267B
MONDELEZ INTERNATIONAL, INC.	19.28x	2.61x	15.46x	3.07%	84.25B
DANONE	18.51x	1.89x	10.83x	3.39%	49.01B
THE HERSHEY COMPANY	20.19x	3.18x	12.73x	3.31%	34.83B
ARCHER-DANIELS-MIDLAND COMPANY	12.89x	0.48x	8.47x	2.94%	33.78B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.1x	5.62x	18.67x	2.96%	29.62B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.81x	1.83x	12.85x	4.38%	29.37B
KRAFT HEINZ	-8.59x	1.85x	9.19x	6.54%	28.98B
NESTLÉ INDIA LIMITED	58.36x	8.93x	37.12x	1.3%	25.91B
Average	20.01x	3.02x	14.73x	3.96%	58B
Weighted average by Cap.	21.24x	3.01x	14.93x	3.52%