Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-07			5-day change	1st Jan Change
26.25 ^THB	-0.94%		+0.96%	+17.19%

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	23,349	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	17.19%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	24,280	24,234	24,143
Change	-	-0.16%	-16.06%	10.82%	-17.03%	25.69%	-0.19%	-0.38%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	10.3x	9.82x	9.42x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2x	1.91x	1.83x
PEG	-	-0.7x	-0.5x	0x	2.15x	3.17x	1.87x	2.22x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.76x	0.74x	0.71x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.79x	0.77x	0.74x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.59x	7.46x	7.16x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	9.01x	8.95x	8.51x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	14.4x	11.4x	11x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	6.95%	8.76%	9.09%
Dividend per Share ²	2	-	0.81	1.73	1.97	2.033	1.993	2.053
Rate of return	7.1%	-	3.79%	7.52%	8.79%	7.75%	7.59%	7.82%
EPS ²	2.327	1.8	0.82	2.36	2.46	2.54	2.673	2.787
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	80.1%	74.6%	73.7%
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	3,200	3,248	3,373
EBIT ¹	2,163	2,227	331.6	2,409	2,642	2,696	2,708	2,836
Net income ¹	2,068	1,604	729.6	2,103	2,189	2,403	2,379	2,478
Net Debt ¹	-	-323.9	1,973	2,822	-607.7	931	885	794
Reference price ²	28.18	28.50	21.40	23.00	22.40	26.25	26.25	26.25
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.($)
THAI VEGETABLE OIL	10.43x	0.8x	7.66x	7.67%	707M
NESTLÉ S.A.	20.76x	2.98x	14.66x	3.76%	267B
MONDELEZ INTERNATIONAL, INC.	20.67x	2.41x	14.22x	3.51%	75.95B
DANONE	19.11x	1.94x	10.93x	3.22%	52.99B
THE HERSHEY COMPANY	22.24x	3.28x	13.36x	3.25%	36.01B
AJINOMOTO CO., INC.	43.03x	3.6x	21.3x	0.83%	35.86B
KRAFT HEINZ	11.85x	1.92x	9.43x	6.47%	29.43B
NESTLÉ INDIA LIMITED	71.91x	10.74x	45.61x	1.06%	29.78B
BUNGE GLOBAL SA	12.5x	0.38x	8.79x	2.67%	21.11B
Average	25.83x	3.12x	16.22x	3.6%	60.96B
Weighted average by Cap.	24.11x	3.12x	15.75x	3.41%