Valuation Thai Oil Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
66.25 ^THB	0.00%		+3.92%	+84.03%

05:41pm	Thai Oil Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT

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	147,992	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	84.03%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	223,070	238,620	231,840
Change	-	-4.31%	4.69%	-26.74%	-26.41%	53.3%	6.97%	-2.84%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	4.29x	9.55x	8.39x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.73x	0.69x	0.66x
PEG	-	0x	-0.1x	-0.1x	0.1x	0x	-0.2x	0.6x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.29x	0.35x	0.3x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.44x	0.56x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	3.93x	7.46x	6.17x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	4.48x	10.9x	9.28x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.2x	-77.7x	11.2x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.84%	-1.29%	8.93%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	4.553	2.59	3.398
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	6.87%	3.91%	5.13%
EPS ²	6.17	15.63	8.7	4.46	6.53	15.43	6.936	7.896
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	29.5%	37.3%	43%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	504,821	428,736	489,530
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	56,689	31,972	37,555
EBIT ¹	22,885	44,270	29,560	12,893	9,621	49,843	21,943	24,991
Net income ¹	12,578	32,668	19,443	9,959	11,852	34,522	15,381	17,111
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	75,078	90,629	83,848
Reference price ²	49.50	56.25	53.75	28.25	36.00	66.25	66.25	66.25
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	13.94x	1.68x	7.22x	2.62%	652B
RELIANCE INDUSTRIES LTD	20.45x	1.69x	9.85x	0.45%	187B
BP PLC	7.2x	0.57x	2.66x	4.84%	109B
MARATHON PETROLEUM CORPORATION	7.34x	0.76x	5.05x	1.14%	100B
VALERO ENERGY CORPORATION	8.16x	0.68x	5.12x	1.41%	98.74B
PHILLIPS 66	9.15x	0.64x	6.48x	2.18%	92.82B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.16x	0.31x	4.78x	6.68%	84.56B
IMPERIAL OIL LIMITED	12.84x	1.52x	8.22x	1.86%	64.08B
REPSOL S.A.	6.17x	0.45x	3.18x	4.16%	33.34B
Average	10.60x	0.92x	5.84x	2.82%	157.94B
Weighted average by Cap.	12.64x	1.28x	6.67x	2.53%