Valuation PTT

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
42.00 ^THB	-0.59%		+1.20%	+31.25%

10-29	PTT Board Approves Dissolution of Alvogen Holding (Thailand)	MT
10-02	PTT Public Company Limited Announces Management Changes	CI

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	1,189,622	-	-
Change	-	-12.5%	7.52%	-11.19%	0.79%	30.15%	-	-
Enterprise Value (EV) ¹	1,609,372	1,803,259	1,651,392	1,479,267	1,497,004	1,750,191	1,669,145	1,593,457
Change	-	12.05%	-8.42%	-10.42%	1.2%	16.91%	-4.63%	-4.53%
P/E	10x	10.4x	9.12x	10.1x	10.2x	9.74x	11x	9.73x
PBR	1.08x	0.9x	0.91x	0.79x	0.8x	1.01x	0.96x	0.83x
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	0.41x	0.42x	0.41x
EV / Revenue	0.71x	0.54x	0.53x	0.48x	0.56x	0.6x	0.59x	0.55x
EV / EBITDA	3.76x	3.67x	3.87x	3.73x	4.5x	3.77x	3.91x	3.62x
EV / EBIT	6.48x	6.25x	7.21x	6.5x	9.92x	6.28x	6.78x	6.31x
EV / FCF	8.82x	68.1x	7.56x	6.95x	11x	10.8x	10.1x	8.01x
FCF Yield	11.3%	1.47%	13.2%	14.4%	9.06%	9.29%	9.94%	12.5%
Dividend per Share ²	2	2	2	2.1	2.3	2.298	2.174	2.244
Rate of return	5.26%	6.02%	5.59%	6.61%	7.19%	5.47%	5.18%	5.34%
EPS ²	3.79	3.2	3.92	3.15	3.15	4.314	3.81	4.316
Distribution rate	52.8%	62.5%	51%	66.7%	73%	53.3%	57.1%	52%
Net sales ¹	2,258,818	3,367,203	3,144,551	3,090,453	2,662,145	2,920,070	2,834,152	2,907,600
EBITDA ¹	427,956	491,288	426,895	396,234	332,849	464,093	426,716	440,673
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	123,028	108,950	114,619
Net Debt ¹	523,978	853,539	630,265	572,392	582,988	560,568	479,523	403,835
Reference price ²	38.00	33.25	35.75	31.75	32.00	42.00	42.00	42.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PTT	9.79x	0.6x	3.79x	5.44%	35.5B
ARAMCO	13.48x	3.45x	6.75x	5.3%	1,671B
CHEVRON CORPORATION	13.3x	1.94x	6.3x	3.08%	454B
PETROCHINA COMPANY LIMITED	8.44x	0.75x	4.73x	6.28%	360B
SHELL PLC	8.75x	1.07x	4.16x	2.92%	308B
TOTALENERGIES SE	7.81x	1.1x	4.06x	4.33%	210B
CNOOC LIMITED	6.06x	1.83x	2.94x	7.52%	152B
EQUINOR ASA	7.95x	0.88x	2.02x	3.35%	112B
ENI S.P.A.	8.7x	0.89x	4.42x	4.79%	87.49B
NC KAZMUNAYGAS	9.22x	1.7x	5.58x	7.33%	48.56B
Average	9.35x	1.42x	4.47x	5.03%	343.83B
Weighted average by Cap.	11.43x	2.34x	5.65x	4.89%