Valuation Thai Vegetable Oil

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
26.75 ^THB	0.00%		+0.94%	+19.42%

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	23,793	-	-
Change	-	1.13%	-24.91%	7.48%	-2.61%	19.42%	-	-
Enterprise Value (EV) ¹	25,067	25,026	21,008	23,280	19,316	24,490	24,482	24,346
Change	-	-0.16%	-16.06%	10.82%	-17.03%	26.78%	-0.03%	-0.56%
P/E	12.1x	15.8x	26.1x	9.75x	9.11x	9.93x	9.79x	9.39x
PBR	2.64x	2.48x	1.89x	1.87x	1.72x	2.02x	1.92x	1.84x
PEG	-	-0.7x	-0.5x	0x	2.15x	1.04x	6.88x	2.2x
Capitalization / Revenue	0.8x	0.65x	0.56x	0.67x	0.72x	0.77x	0.75x	0.73x
EV / Revenue	0.8x	0.64x	0.61x	0.76x	0.7x	0.8x	0.77x	0.74x
EV / EBITDA	10x	9.81x	33.5x	8.58x	6.38x	7.4x	7.39x	7.07x
EV / EBIT	11.6x	11.2x	63.4x	9.66x	7.31x	8.56x	8.73x	8.28x
EV / FCF	52.9x	12.6x	72.3x	6.38x	15.6x	13.2x	11.2x	10.7x
FCF Yield	1.89%	7.96%	1.38%	15.7%	6.4%	7.57%	8.96%	9.37%
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%	7.9%	7.64%	7.88%
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	26.75	26.75	26.75
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THAI VEGETABLE OIL	9.93x	0.8x	7.4x	7.9%	712M
NESTLÉ S.A.	20.88x	3x	14.72x	3.74%	266B
MONDELEZ INTERNATIONAL, INC.	20.91x	2.44x	14.37x	3.47%	76.84B
DANONE	19.03x	1.94x	10.92x	3.23%	52.7B
ARCHER-DANIELS-MIDLAND COMPANY	18.27x	0.54x	10.48x	2.5%	39.54B
THE HERSHEY COMPANY	21.95x	3.25x	13.23x	3.3%	35.55B
AJINOMOTO CO., INC.	39.67x	3.33x	19.7x	0.9%	33.02B
KRAFT HEINZ	12.03x	1.94x	9.53x	6.36%	29.92B
NESTLÉ INDIA LIMITED	69.67x	10.4x	44.15x	1.09%	28.74B
Average	25.81x	3.07x	16.06x	3.61%	62.61B
Weighted average by Cap.	23.70x	3.00x	15.44x	3.38%