Valuation PTT Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
41.50 ^THB	0.00%		-1.19%	+29.69%

09-16	Thailand's PTTEP says every $3 rise in LNG prices could lift Thai power prices by 5%	RE
09-15	Thailand's PTT looking at new sources for LNG such as Oman, Mexico and Canada, executive says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,085,394	949,720	1,021,127	906,875	914,016	1,147,136	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	25.5%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,711,688	1,631,072	1,556,369
Change	-	12.05%	-8.42%	-10.42%	1.2%	14.34%	-4.71%	-4.58%
P/E	10x	10.4x	9.12x	10.1x	10.2x	9.49x	10.7x	9.49x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	0.97x	0.93x	0.8x
PEG	-	-0.7x	0.4x	-0.5x	-	0.3x	-0.9x	0.7x
Capitalization / Revenue	0.48x	0.28x	0.32x	0.29x	0.34x	0.4x	0.4x	0.39x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.6x	0.58x	0.54x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.74x	3.82x	3.53x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.14x	6.63x	6.16x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	9.63x	9.74x	7.76x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	10.4%	10.3%	12.9%
Dividend per Share ²	2	2	2	2.1	2.3	2.278	2.166	2.224
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.63%	5.35%	5.49%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.269	3.784	4.269
Distribution rate	52.8%	62.5%	51%	66.7%	73%	53.4%	57.2%	52.1%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,852,147	2,832,788	2,907,456
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	458,097	426,470	440,387
EBIT ¹	248,298	288,745	229,168	227,498	150,903	278,871	246,015	252,655
Net income ¹	108,363	91,175	112,024	90,072	90,166	121,745	108,199	113,291
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	564,552	483,937	409,233
Reference price ²	38.00	33.25	35.75	31.75	32.00	40.50	40.50	40.50
Nbr of stocks (in thousands)	28,562,996	28,562,996	28,562,996	28,562,996	28,562,996	28,324,336	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

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.($)
ARAMCO	13.36x	3.45x	6.64x	5.32%	1,665B
CHEVRON CORPORATION	12.11x	1.81x	5.73x	3.48%	402B
PETROCHINA COMPANY LIMITED	8.08x	0.62x	4.01x	6.45%	296B
SHELL PLC	7.92x	0.91x	4.05x	3.24%	276B
TOTALENERGIES SE	7.1x	0.98x	4.06x	4.84%	188B
CNOOC LIMITED	5.98x	1.65x	2.64x	7.63%	148B
PETROBRAS	4.28x	1.71x	3.2x	7.5%	149B
EQUINOR ASA	7.4x	0.82x	1.96x	3.74%	100B
ENI S.P.A.	8.29x	0.83x	4.14x	4.85%	79.05B
Average	8.28x	1.42x	4.04x	5.23%	367.04B
Weighted average by Cap.	10.88x	2.34x	5.39x	5.14%