Valuation Thai Oil OTC Markets

Stocks

Market Closed - OTC Markets 15:41:03 16/07/2026 BST			5-day change	1st Jan Change
1.770 ^USD	+121.61%		-.--%	+121.61%

09-25	Thai Oil Changes CFO	MT
09-24	Thai Oil Public Company Limited Announces CFO Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,981	125,653	120,069	63,106	80,418	170,330	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	111.81%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	245,609	253,512	246,726
Change	-	-4.31%	4.69%	-26.74%	-26.41%	68.79%	3.22%	-2.68%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.61x	9.69x	8.95x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.81x	0.77x	0.72x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	1.07x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.34x	0.39x	0.36x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.5x	0.59x	0.51x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.24x	7.09x	5.95x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.92x	9.76x	8.47x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	25.4x	79.1x	12.1x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	3.94%	1.26%	8.25%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.861	3.283	4.1
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.38%	4.31%	5.38%
EPS ²	6.17	15.63	8.7	4.46	6.53	16.54	7.868	8.524
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.4%	41.7%	48.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	496,016	433,331	479,311
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	57,925	35,744	41,476
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,959	25,979	29,119
Net income ¹	12,578	32,668	19,443	9,959	11,852	36,649	18,433	20,342
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	75,279	83,182	76,396
Reference price ²	49.50	56.25	53.75	28.25	36.00	76.25	76.25	76.25
Nbr of stocks (in thousands)	2,040,028	2,233,836	2,233,836	2,233,836	2,233,836	2,233,836	-	-
Announcement Date	15/02/22	10/02/23	14/02/24	14/02/25	12/02/26	-	-	-

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.($)
EXXONMOBIL HOLDINGS CORPORATION	13.12x	1.66x	7.03x	2.53%	675B
RELIANCE INDUSTRIES LTD	18.88x	1.56x	9.11x	0.49%	169B
MARATHON PETROLEUM CORPORATION	7.17x	0.87x	5.22x	0.92%	124B
VALERO ENERGY CORPORATION	8.01x	0.8x	5.23x	1.14%	122B
BP PLC	6.25x	0.57x	2.54x	4.59%	115B
PHILLIPS 66	8.73x	0.73x	6.5x	1.87%	108B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.48x	0.34x	5.19x	6.71%	89.78B
SUNCOR ENERGY INC.	9.36x	1.87x	4.79x	2.49%	79.77B
IMPERIAL OIL LIMITED	11.41x	1.4x	7.41x	2.02%	57.78B
Average	10.38x	1.09x	5.89x	2.53%	171.14B
Weighted average by Cap.	11.63x	1.30x	6.39x	2.39%