Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
27.75 ^THB	+0.91%		-5.93%	+23.88%

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	24,683	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	23.88%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	24,448	24,497	24,384
Change	-	-0.16%	-16.06%	10.82%	-17.03%	26.56%	0.2%	-0.46%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	9.55x	9.98x	9.58x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.08x	1.98x	1.9x
PEG	-	-0.7x	-0.5x	0x	2.15x	0.5x	-2.32x	2.28x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.8x	0.78x	0.75x
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	7.17x	7.31x	7.01x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.22x	8.56x	8.13x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	10.6x	10.7x	10.4x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	9.43%	9.36%	9.62%
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%	8.24%	7.48%	7.71%
EPS ²	2.327	1.8	0.82	2.36	2.46	2.905	2.78	2.897
Distribution rate	85.9%	-	98.8%	73.3%	80.1%	78.7%	74.7%	73.9%
Net sales ¹	31,307	39,107	34,195	30,596	27,793	31,014	31,687	32,781
EBITDA ¹	2,507	2,552	627.9	2,712	3,026	3,408	3,351	3,480
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	2,695	2,474	2,576
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	27.75	27.75	27.75
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.($)
THAI VEGETABLE OIL	9.55x	0.79x	7.17x	8.24%	744M
NESTLÉ S.A.	20.7x	2.82x	14.07x	3.99%	249B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.5x	14.89x	3.29%	79.71B
DANONE	17.08x	1.78x	10.04x	3.66%	47.92B
ARCHER-DANIELS-MIDLAND COMPANY	15.81x	0.56x	10.25x	2.44%	41.15B
THE HERSHEY COMPANY	21.48x	3.25x	13.22x	3.25%	35.65B
AJINOMOTO CO., INC.	35.81x	3.11x	18x	1.03%	31.44B
KRAFT HEINZ	-25.79x	1.95x	9.72x	6.1%	31.14B
NESTLÉ INDIA LIMITED	65.92x	10.12x	41.96x	1.16%	29.05B
BUNGE GLOBAL SA	12.52x	0.4x	9.06x	2.34%	23.6B
Average	19.30x	2.73x	14.84x	3.55%	56.93B
Weighted average by Cap.	20.22x	2.79x	14.70x	3.45%